[UOADEV] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -2.26%
YoY- -23.75%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,263,677 976,598 937,851 1,098,499 1,081,602 1,152,971 1,120,912 8.29%
PBT 505,850 546,404 577,558 629,958 656,061 916,695 914,090 -32.52%
Tax -94,252 -86,125 -109,907 -121,753 -129,283 -235,439 -223,292 -43.64%
NP 411,598 460,279 467,651 508,205 526,778 681,256 690,798 -29.12%
-
NP to SH 378,916 434,268 432,461 480,079 491,182 645,362 665,449 -31.23%
-
Tax Rate 18.63% 15.76% 19.03% 19.33% 19.71% 25.68% 24.43% -
Total Cost 852,079 516,319 470,200 590,294 554,824 471,715 430,114 57.53%
-
Net Worth 4,683,094 4,488,692 4,211,465 4,367,445 4,280,790 4,053,595 3,786,308 15.17%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 258,123 259,967 259,967 259,967 259,967 244,701 244,701 3.61%
Div Payout % 68.12% 59.86% 60.11% 54.15% 52.93% 37.92% 36.77% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 4,683,094 4,488,692 4,211,465 4,367,445 4,280,790 4,053,595 3,786,308 15.17%
NOSH 1,844,871 1,844,871 1,734,247 1,734,247 1,734,247 1,734,247 1,632,029 8.49%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 32.57% 47.13% 49.86% 46.26% 48.70% 59.09% 61.63% -
ROE 8.09% 9.67% 10.27% 10.99% 11.47% 15.92% 17.58% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 68.54 53.74 54.11 63.38 62.41 67.13 68.68 -0.13%
EPS 20.55 23.90 24.95 27.70 28.34 37.57 40.77 -36.58%
DPS 14.00 14.31 15.00 15.00 15.00 14.25 15.00 -4.48%
NAPS 2.54 2.47 2.43 2.52 2.47 2.36 2.32 6.20%
Adjusted Per Share Value based on latest NOSH - 1,734,247
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 48.14 37.20 35.73 41.85 41.21 43.92 42.70 8.29%
EPS 14.44 16.54 16.48 18.29 18.71 24.59 25.35 -31.21%
DPS 9.83 9.90 9.90 9.90 9.90 9.32 9.32 3.60%
NAPS 1.7841 1.71 1.6044 1.6638 1.6308 1.5443 1.4424 15.18%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.12 2.30 2.38 2.42 2.39 2.59 2.55 -
P/RPS 3.09 4.28 4.40 3.82 3.83 3.86 3.71 -11.44%
P/EPS 10.32 9.62 9.54 8.74 8.43 6.89 6.25 39.57%
EY 9.69 10.39 10.48 11.45 11.86 14.51 15.99 -28.32%
DY 6.60 6.22 6.30 6.20 6.28 5.50 5.88 7.98%
P/NAPS 0.83 0.93 0.98 0.96 0.97 1.10 1.10 -17.07%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 05/03/19 27/11/18 28/08/18 24/05/18 21/02/18 21/11/17 23/08/17 -
Price 2.22 2.15 2.37 2.58 2.54 2.45 2.57 -
P/RPS 3.24 4.00 4.38 4.07 4.07 3.65 3.74 -9.10%
P/EPS 10.80 9.00 9.50 9.31 8.96 6.52 6.30 43.09%
EY 9.26 11.11 10.53 10.74 11.16 15.34 15.87 -30.10%
DY 6.31 6.65 6.33 5.81 5.91 5.81 5.84 5.28%
P/NAPS 0.87 0.87 0.98 1.02 1.03 1.04 1.11 -14.95%

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