[UOADEV] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 7.28%
YoY- -15.33%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,104,457 1,363,789 1,375,728 1,336,361 1,263,677 976,598 937,851 11.48%
PBT 510,097 566,638 539,129 544,149 505,850 546,404 577,558 -7.92%
Tax -101,675 -108,875 -100,532 -103,786 -94,252 -86,125 -109,907 -5.04%
NP 408,422 457,763 438,597 440,363 411,598 460,279 467,651 -8.61%
-
NP to SH 399,474 423,309 413,559 406,504 378,916 434,268 432,461 -5.13%
-
Tax Rate 19.93% 19.21% 18.65% 19.07% 18.63% 15.76% 19.03% -
Total Cost 696,035 906,026 937,131 895,998 852,079 516,319 470,200 29.79%
-
Net Worth 5,072,339 4,860,591 4,609,345 4,738,406 4,683,094 4,488,692 4,211,465 13.16%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 275,243 258,123 258,123 258,123 258,123 259,967 259,967 3.86%
Div Payout % 68.90% 60.98% 62.42% 63.50% 68.12% 59.86% 60.11% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 5,072,339 4,860,591 4,609,345 4,738,406 4,683,094 4,488,692 4,211,465 13.16%
NOSH 1,967,157 1,967,157 1,844,871 1,844,871 1,844,871 1,844,871 1,734,247 8.73%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 36.98% 33.57% 31.88% 32.95% 32.57% 47.13% 49.86% -
ROE 7.88% 8.71% 8.97% 8.58% 8.09% 9.67% 10.27% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 56.18 70.71 74.62 72.48 68.54 53.74 54.11 2.52%
EPS 20.32 21.95 22.43 22.05 20.55 23.90 24.95 -12.75%
DPS 14.00 13.38 14.00 14.00 14.00 14.31 15.00 -4.48%
NAPS 2.58 2.52 2.50 2.57 2.54 2.47 2.43 4.06%
Adjusted Per Share Value based on latest NOSH - 1,844,871
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 42.08 51.96 52.41 50.91 48.14 37.20 35.73 11.48%
EPS 15.22 16.13 15.76 15.49 14.44 16.54 16.48 -5.15%
DPS 10.49 9.83 9.83 9.83 9.83 9.90 9.90 3.92%
NAPS 1.9324 1.8517 1.756 1.8052 1.7841 1.71 1.6044 13.16%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.03 2.00 2.40 2.15 2.12 2.30 2.38 -
P/RPS 3.61 2.83 3.22 2.97 3.09 4.28 4.40 -12.32%
P/EPS 9.99 9.11 10.70 9.75 10.32 9.62 9.54 3.11%
EY 10.01 10.97 9.35 10.25 9.69 10.39 10.48 -3.00%
DY 6.90 6.69 5.83 6.51 6.60 6.22 6.30 6.23%
P/NAPS 0.79 0.79 0.96 0.84 0.83 0.93 0.98 -13.34%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 26/08/19 29/05/19 05/03/19 27/11/18 28/08/18 -
Price 1.98 1.89 2.06 2.30 2.22 2.15 2.37 -
P/RPS 3.52 2.67 2.76 3.17 3.24 4.00 4.38 -13.52%
P/EPS 9.74 8.61 9.18 10.43 10.80 9.00 9.50 1.67%
EY 10.26 11.61 10.89 9.59 9.26 11.11 10.53 -1.71%
DY 7.07 7.08 6.80 6.09 6.31 6.65 6.33 7.62%
P/NAPS 0.77 0.75 0.82 0.89 0.87 0.87 0.98 -14.81%

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