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

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
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 976,598 937,851 1,098,499 1,081,602 1,152,971 1,120,912 949,624 1.88%
PBT 546,404 577,558 629,958 656,061 916,695 914,090 874,891 -26.91%
Tax -86,125 -109,907 -121,753 -129,283 -235,439 -223,292 -205,486 -43.96%
NP 460,279 467,651 508,205 526,778 681,256 690,798 669,405 -22.07%
-
NP to SH 434,268 432,461 480,079 491,182 645,362 665,449 629,627 -21.91%
-
Tax Rate 15.76% 19.03% 19.33% 19.71% 25.68% 24.43% 23.49% -
Total Cost 516,319 470,200 590,294 554,824 471,715 430,114 280,219 50.23%
-
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%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 259,967 259,967 259,967 259,967 244,701 244,701 244,701 4.11%
Div Payout % 59.86% 60.11% 54.15% 52.93% 37.92% 36.77% 38.86% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
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%
NOSH 1,844,871 1,734,247 1,734,247 1,734,247 1,734,247 1,632,029 1,630,639 8.56%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 47.13% 49.86% 46.26% 48.70% 59.09% 61.63% 70.49% -
ROE 9.67% 10.27% 10.99% 11.47% 15.92% 17.58% 19.31% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 53.74 54.11 63.38 62.41 67.13 68.68 58.24 -5.21%
EPS 23.90 24.95 27.70 28.34 37.57 40.77 38.61 -27.34%
DPS 14.31 15.00 15.00 15.00 14.25 15.00 15.01 -3.13%
NAPS 2.47 2.43 2.52 2.47 2.36 2.32 2.00 15.09%
Adjusted Per Share Value based on latest NOSH - 1,734,247
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 37.20 35.73 41.85 41.21 43.92 42.70 36.18 1.86%
EPS 16.54 16.48 18.29 18.71 24.59 25.35 23.99 -21.93%
DPS 9.90 9.90 9.90 9.90 9.32 9.32 9.32 4.10%
NAPS 1.71 1.6044 1.6638 1.6308 1.5443 1.4424 1.2424 23.71%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
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%
P/EPS 9.62 9.54 8.74 8.43 6.89 6.25 6.99 23.70%
EY 10.39 10.48 11.45 11.86 14.51 15.99 14.30 -19.16%
DY 6.22 6.30 6.20 6.28 5.50 5.88 5.56 7.75%
P/NAPS 0.93 0.98 0.96 0.97 1.10 1.10 1.35 -21.98%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
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%
P/EPS 9.00 9.50 9.31 8.96 6.52 6.30 7.07 17.44%
EY 11.11 10.53 10.74 11.16 15.34 15.87 14.14 -14.83%
DY 6.65 6.33 5.81 5.91 5.81 5.84 5.50 13.48%
P/NAPS 0.87 0.98 1.02 1.03 1.04 1.11 1.37 -26.09%

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

Post a Comment