[UOADEV] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -6.96%
YoY- 44.87%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,081,602 1,152,971 1,120,912 949,624 996,193 1,237,148 1,499,756 -19.53%
PBT 656,061 916,695 914,090 874,891 929,364 641,039 729,579 -6.81%
Tax -129,283 -235,439 -223,292 -205,486 -218,726 -140,497 -172,216 -17.35%
NP 526,778 681,256 690,798 669,405 710,638 500,542 557,363 -3.68%
-
NP to SH 491,182 645,362 665,449 629,627 676,726 441,814 489,908 0.17%
-
Tax Rate 19.71% 25.68% 24.43% 23.49% 23.54% 21.92% 23.60% -
Total Cost 554,824 471,715 430,114 280,219 285,555 736,606 942,393 -29.68%
-
Net Worth 4,280,790 4,053,595 3,786,308 3,261,278 3,817,347 3,434,244 3,147,438 22.68%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 259,967 244,701 244,701 244,701 244,701 227,907 227,907 9.14%
Div Payout % 52.93% 37.92% 36.77% 38.86% 36.16% 51.58% 46.52% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 4,280,790 4,053,595 3,786,308 3,261,278 3,817,347 3,434,244 3,147,438 22.68%
NOSH 1,734,247 1,734,247 1,632,029 1,630,639 1,632,469 1,612,321 1,520,501 9.13%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 48.70% 59.09% 61.63% 70.49% 71.34% 40.46% 37.16% -
ROE 11.47% 15.92% 17.58% 19.31% 17.73% 12.86% 15.57% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 62.41 67.13 68.68 58.24 61.07 76.73 98.64 -26.23%
EPS 28.34 37.57 40.77 38.61 41.48 27.40 32.22 -8.17%
DPS 15.00 14.25 15.00 15.01 15.00 14.14 15.00 0.00%
NAPS 2.47 2.36 2.32 2.00 2.34 2.13 2.07 12.46%
Adjusted Per Share Value based on latest NOSH - 1,630,639
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 41.21 43.92 42.70 36.18 37.95 47.13 57.14 -19.53%
EPS 18.71 24.59 25.35 23.99 25.78 16.83 18.66 0.17%
DPS 9.90 9.32 9.32 9.32 9.32 8.68 8.68 9.13%
NAPS 1.6308 1.5443 1.4424 1.2424 1.4543 1.3083 1.1991 22.68%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.39 2.59 2.55 2.70 2.35 2.50 2.19 -
P/RPS 3.83 3.86 3.71 4.64 3.85 3.26 2.22 43.70%
P/EPS 8.43 6.89 6.25 6.99 5.67 9.12 6.80 15.35%
EY 11.86 14.51 15.99 14.30 17.65 10.96 14.71 -13.34%
DY 6.28 5.50 5.88 5.56 6.38 5.65 6.85 -5.61%
P/NAPS 0.97 1.10 1.10 1.35 1.00 1.17 1.06 -5.72%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 21/02/18 21/11/17 23/08/17 22/05/17 22/02/17 23/11/16 24/08/16 -
Price 2.54 2.45 2.57 2.73 2.55 2.37 2.39 -
P/RPS 4.07 3.65 3.74 4.69 4.18 3.09 2.42 41.28%
P/EPS 8.96 6.52 6.30 7.07 6.15 8.65 7.42 13.35%
EY 11.16 15.34 15.87 14.14 16.27 11.56 13.48 -11.80%
DY 5.91 5.81 5.84 5.50 5.88 5.96 6.28 -3.95%
P/NAPS 1.03 1.04 1.11 1.37 1.09 1.11 1.15 -7.06%

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