[UOADEV] QoQ TTM Result on 31-Dec-2017 [#4]

Stock

[UOADEV] UOA DEVELOPMENT BERHAD

Announcement Date

21-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- -23.89%

YoY- -27.42%

Quarter Report

UOADEV's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	976,598	937,851	1,098,499	1,081,602	1,152,971	1,120,912	949,624	1.88%
YoY %	4.13%	-14.62%	1.56%	-6.19%	2.86%	18.04%	-	-
Horiz. %	102.84%	98.76%	115.68%	113.90%	121.41%	118.04%	100.00%	-
PBT	546,404	577,558	629,958	656,061	916,695	914,090	874,891	-26.91%
YoY %	-5.39%	-8.32%	-3.98%	-28.43%	0.28%	4.48%	-	-
Horiz. %	62.45%	66.01%	72.00%	74.99%	104.78%	104.48%	100.00%	-
Tax	-86,125	-109,907	-121,753	-129,283	-235,439	-223,292	-205,486	-43.96%
YoY %	21.64%	9.73%	5.82%	45.09%	-5.44%	-8.67%	-	-
Horiz. %	41.91%	53.49%	59.25%	62.92%	114.58%	108.67%	100.00%	-
NP	460,279	467,651	508,205	526,778	681,256	690,798	669,405	-22.07%
YoY %	-1.58%	-7.98%	-3.53%	-22.68%	-1.38%	3.20%	-	-
Horiz. %	68.76%	69.86%	75.92%	78.69%	101.77%	103.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	434,268	432,461	480,079	491,182	645,362	665,449	629,627	-21.91%
YoY %	0.42%	-9.92%	-2.26%	-23.89%	-3.02%	5.69%	-	-
Horiz. %	68.97%	68.69%	76.25%	78.01%	102.50%	105.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.76%	19.03%	19.33%	19.71%	25.68%	24.43%	23.49%	-
YoY %	-17.18%	-1.55%	-1.93%	-23.25%	5.12%	4.00%	-	-
Horiz. %	67.09%	81.01%	82.29%	83.91%	109.32%	104.00%	100.00%	-
Total Cost	516,319	470,200	590,294	554,824	471,715	430,114	280,219	50.23%
YoY %	9.81%	-20.34%	6.39%	17.62%	9.67%	53.49%	-	-
Horiz. %	184.26%	167.80%	210.65%	198.00%	168.34%	153.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,488,692	4,211,465	4,367,445	4,280,790	4,053,595	3,786,308	3,261,278	23.70%
YoY %	6.58%	-3.57%	2.02%	5.60%	7.06%	16.10%	-	-
Horiz. %	137.64%	129.14%	133.92%	131.26%	124.29%	116.10%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	259,967	259,967	259,967	259,967	244,701	244,701	244,701	4.11%
YoY %	0.00%	0.00%	0.00%	6.24%	0.00%	0.00%	-	-
Horiz. %	106.24%	106.24%	106.24%	106.24%	100.00%	100.00%	100.00%	-
Div Payout %	59.86%	60.11%	54.15%	52.93%	37.92%	36.77%	38.86%	-
YoY %	-0.42%	11.01%	2.30%	39.58%	3.13%	-5.38%	-	-
Horiz. %	154.04%	154.68%	139.35%	136.21%	97.58%	94.62%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	4,488,692	4,211,465	4,367,445	4,280,790	4,053,595	3,786,308	3,261,278	23.70%
YoY %	6.58%	-3.57%	2.02%	5.60%	7.06%	16.10%	-	-
Horiz. %	137.64%	129.14%	133.92%	131.26%	124.29%	116.10%	100.00%	-
NOSH	1,844,871	1,734,247	1,734,247	1,734,247	1,734,247	1,632,029	1,630,639	8.56%
YoY %	6.38%	0.00%	0.00%	0.00%	6.26%	0.09%	-	-
Horiz. %	113.14%	106.35%	106.35%	106.35%	106.35%	100.09%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	47.13%	49.86%	46.26%	48.70%	59.09%	61.63%	70.49%	-
YoY %	-5.48%	7.78%	-5.01%	-17.58%	-4.12%	-12.57%	-	-
Horiz. %	66.86%	70.73%	65.63%	69.09%	83.83%	87.43%	100.00%	-
ROE	9.67%	10.27%	10.99%	11.47%	15.92%	17.58%	19.31%	-
YoY %	-5.84%	-6.55%	-4.18%	-27.95%	-9.44%	-8.96%	-	-
Horiz. %	50.08%	53.18%	56.91%	59.40%	82.44%	91.04%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	53.74	54.11	63.38	62.41	67.13	68.68	58.24	-5.21%
YoY %	-0.68%	-14.63%	1.55%	-7.03%	-2.26%	17.93%	-	-
Horiz. %	92.27%	92.91%	108.83%	107.16%	115.26%	117.93%	100.00%	-
EPS	23.90	24.95	27.70	28.34	37.57	40.77	38.61	-27.34%
YoY %	-4.21%	-9.93%	-2.26%	-24.57%	-7.85%	5.59%	-	-
Horiz. %	61.90%	64.62%	71.74%	73.40%	97.31%	105.59%	100.00%	-
DPS	14.31	15.00	15.00	15.00	14.25	15.00	15.01	-3.13%
YoY %	-4.60%	0.00%	0.00%	5.26%	-5.00%	-0.07%	-	-
Horiz. %	95.34%	99.93%	99.93%	99.93%	94.94%	99.93%	100.00%	-
NAPS	2.47	2.43	2.52	2.47	2.36	2.32	2.00	15.09%
YoY %	1.65%	-3.57%	2.02%	4.66%	1.72%	16.00%	-	-
Horiz. %	123.50%	121.50%	126.00%	123.50%	118.00%	116.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,734,247
RPS	39.20	37.64	44.09	43.41	46.28	44.99	38.11	1.89%
YoY %	4.14%	-14.63%	1.57%	-6.20%	2.87%	18.05%	-	-
Horiz. %	102.86%	98.77%	115.69%	113.91%	121.44%	118.05%	100.00%	-
EPS	17.43	17.36	19.27	19.71	25.90	26.71	25.27	-21.91%
YoY %	0.40%	-9.91%	-2.23%	-23.90%	-3.03%	5.70%	-	-
Horiz. %	68.98%	68.70%	76.26%	78.00%	102.49%	105.70%	100.00%	-
DPS	10.43	10.43	10.43	10.43	9.82	9.82	9.82	4.09%
YoY %	0.00%	0.00%	0.00%	6.21%	0.00%	0.00%	-	-
Horiz. %	106.21%	106.21%	106.21%	106.21%	100.00%	100.00%	100.00%	-
NAPS	1.8016	1.6903	1.7529	1.7181	1.6269	1.5197	1.3089	23.71%
YoY %	6.58%	-3.57%	2.03%	5.61%	7.05%	16.11%	-	-
Horiz. %	137.64%	129.14%	133.92%	131.26%	124.30%	116.11%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	2.30	2.38	2.42	2.39	2.59	2.55	2.70	-
P/RPS	4.28	4.40	3.82	3.83	3.86	3.71	4.64	-5.23%
YoY %	-2.73%	15.18%	-0.26%	-0.78%	4.04%	-20.04%	-	-
Horiz. %	92.24%	94.83%	82.33%	82.54%	83.19%	79.96%	100.00%	-
P/EPS	9.62	9.54	8.74	8.43	6.89	6.25	6.99	23.70%
YoY %	0.84%	9.15%	3.68%	22.35%	10.24%	-10.59%	-	-
Horiz. %	137.63%	136.48%	125.04%	120.60%	98.57%	89.41%	100.00%	-
EY	10.39	10.48	11.45	11.86	14.51	15.99	14.30	-19.16%
YoY %	-0.86%	-8.47%	-3.46%	-18.26%	-9.26%	11.82%	-	-
Horiz. %	72.66%	73.29%	80.07%	82.94%	101.47%	111.82%	100.00%	-
DY	6.22	6.30	6.20	6.28	5.50	5.88	5.56	7.75%
YoY %	-1.27%	1.61%	-1.27%	14.18%	-6.46%	5.76%	-	-
Horiz. %	111.87%	113.31%	111.51%	112.95%	98.92%	105.76%	100.00%	-
P/NAPS	0.93	0.98	0.96	0.97	1.10	1.10	1.35	-21.98%
YoY %	-5.10%	2.08%	-1.03%	-11.82%	0.00%	-18.52%	-	-
Horiz. %	68.89%	72.59%	71.11%	71.85%	81.48%	81.48%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	27/11/18	28/08/18	24/05/18	21/02/18	21/11/17	23/08/17	22/05/17	-
Price	2.15	2.37	2.58	2.54	2.45	2.57	2.73	-
P/RPS	4.00	4.38	4.07	4.07	3.65	3.74	4.69	-10.05%
YoY %	-8.68%	7.62%	0.00%	11.51%	-2.41%	-20.26%	-	-
Horiz. %	85.29%	93.39%	86.78%	86.78%	77.83%	79.74%	100.00%	-
P/EPS	9.00	9.50	9.31	8.96	6.52	6.30	7.07	17.44%
YoY %	-5.26%	2.04%	3.91%	37.42%	3.49%	-10.89%	-	-
Horiz. %	127.30%	134.37%	131.68%	126.73%	92.22%	89.11%	100.00%	-
EY	11.11	10.53	10.74	11.16	15.34	15.87	14.14	-14.83%
YoY %	5.51%	-1.96%	-3.76%	-27.25%	-3.34%	12.23%	-	-
Horiz. %	78.57%	74.47%	75.95%	78.93%	108.49%	112.23%	100.00%	-
DY	6.65	6.33	5.81	5.91	5.81	5.84	5.50	13.48%
YoY %	5.06%	8.95%	-1.69%	1.72%	-0.51%	6.18%	-	-
Horiz. %	120.91%	115.09%	105.64%	107.45%	105.64%	106.18%	100.00%	-
P/NAPS	0.87	0.98	1.02	1.03	1.04	1.11	1.37	-26.09%
YoY %	-11.22%	-3.92%	-0.97%	-0.96%	-6.31%	-18.98%	-	-
Horiz. %	63.50%	71.53%	74.45%	75.18%	75.91%	81.02%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

New IPO: KAWAN RENERGY BERHAD

MQ Trader

MQ Trading Signals

2024-05-08 15:40:00

EMA 5

10 Mins

BUY

2024-05-08 15:35:00

EMA 5

5 Mins

BUY

2024-05-08 15:35:00

ADX

5 Mins

BUY

2024-05-08 14:30:00

EMA 5

10 Mins

SELL

2024-05-08 14:30:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

389

MYEG

MY E.G. SERVICES BHD

369

MPI

MALAYSIAN PACIFIC INDUSTRIES

361

HLIND

HONG LEONG INDUSTRIES BHD

356

PTRANS

PERAK TRANSIT BERHAD

354

CAPITALA

CAPITAL A BERHAD

304

DNEX

DAGANG NEXCHANGE BERHAD

278

RANHILL

RANHILL UTILITIES BERHAD

273

PBBANK

PUBLIC BANK BHD

258

Daily Stocks

BCMALL

0.015

+0.005

533,264,600

HSI-CXG

0.14

-0.025

306,170,900

MYEG

0.975

+0.055

178,070,400

HSI-HUT

0.23

+0.02

145,565,400

INIX-OR

0.02

0.00

141,839,900

TECHNAX

0.01

0.00

128,522,300

0.11

0.00

94,082,900

TWL

0.03

+0.005

89,218,100

CLASSITA

0.04

-0.005

79,064,900

HSI-HS2

0.125

+0.01

75,311,400

More active Stocks

MNRB

2.24

+0.44

11,830,800

F&N

32.50

+0.30

303,000

MNRB-CA

0.495

+0.195

1,741,900

AYER

7.18

+0.17

4,200

LPI

12.24

+0.16

81,200

XIAOMI-C30

0.255

+0.135

56,200

SIMEPLT

4.61

+0.13

5,453,100

HTPADU

2.41

+0.13

2,946,900

SCIENTX

4.41

+0.13

1,957,000

BURSA

7.89

+0.12

3,340,700

More gainer Stocks

DLADY

33.26

-1.04

43,400

AJI

19.10

-0.44

390,800

PCHEM-C95

0.09

-0.25

119,000

IDEAL

3.40

-0.24

1,400

LEBTECH

0.605

-0.185

600

ARKA

1.90

-0.14

67,900

TAKAFUL-CY

0.03

-0.12

306,000

KUAISHO-C17

0.08

-0.12

58,800

ARMADA-C90

0.04

-0.11

20,000

DUFU

2.21

-0.10

6,078,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More