[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

UOADEV's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
TTM Result
Revenue	1,104,457	1,363,789	1,375,728	1,336,361	1,263,677	976,598	937,851	11.48%
YoY %	-19.02%	-0.87%	2.95%	5.75%	29.40%	4.13%	-	-
Horiz. %	117.76%	145.42%	146.69%	142.49%	134.74%	104.13%	100.00%	-
PBT	510,097	566,638	539,129	544,149	505,850	546,404	577,558	-7.92%
YoY %	-9.98%	5.10%	-0.92%	7.57%	-7.42%	-5.39%	-	-
Horiz. %	88.32%	98.11%	93.35%	94.22%	87.58%	94.61%	100.00%	-
Tax	-101,675	-108,875	-100,532	-103,786	-94,252	-86,125	-109,907	-5.04%
YoY %	6.61%	-8.30%	3.14%	-10.12%	-9.44%	21.64%	-	-
Horiz. %	92.51%	99.06%	91.47%	94.43%	85.76%	78.36%	100.00%	-
NP	408,422	457,763	438,597	440,363	411,598	460,279	467,651	-8.61%
YoY %	-10.78%	4.37%	-0.40%	6.99%	-10.58%	-1.58%	-	-
Horiz. %	87.33%	97.89%	93.79%	94.16%	88.01%	98.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	399,474	423,309	413,559	406,504	378,916	434,268	432,461	-5.13%
YoY %	-5.63%	2.36%	1.74%	7.28%	-12.75%	0.42%	-	-
Horiz. %	92.37%	97.88%	95.63%	94.00%	87.62%	100.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.93%	19.21%	18.65%	19.07%	18.63%	15.76%	19.03%	-
YoY %	3.75%	3.00%	-2.20%	2.36%	18.21%	-17.18%	-	-
Horiz. %	104.73%	100.95%	98.00%	100.21%	97.90%	82.82%	100.00%	-
Total Cost	696,035	906,026	937,131	895,998	852,079	516,319	470,200	29.79%
YoY %	-23.18%	-3.32%	4.59%	5.15%	65.03%	9.81%	-	-
Horiz. %	148.03%	192.69%	199.30%	190.56%	181.22%	109.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	4.36%	5.45%	-2.72%	1.18%	4.33%	6.58%	-	-
Horiz. %	120.44%	115.41%	109.45%	112.51%	111.20%	106.58%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	275,243	258,123	258,123	258,123	258,123	259,967	259,967	3.86%
YoY %	6.63%	0.00%	0.00%	0.00%	-0.71%	0.00%	-	-
Horiz. %	105.88%	99.29%	99.29%	99.29%	99.29%	100.00%	100.00%	-
Div Payout %	68.90%	60.98%	62.42%	63.50%	68.12%	59.86%	60.11%	-
YoY %	12.99%	-2.31%	-1.70%	-6.78%	13.80%	-0.42%	-	-
Horiz. %	114.62%	101.45%	103.84%	105.64%	113.33%	99.58%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
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%
YoY %	4.36%	5.45%	-2.72%	1.18%	4.33%	6.58%	-	-
Horiz. %	120.44%	115.41%	109.45%	112.51%	111.20%	106.58%	100.00%	-
NOSH	1,967,157	1,967,157	1,844,871	1,844,871	1,844,871	1,844,871	1,734,247	8.73%
YoY %	0.00%	6.63%	0.00%	0.00%	0.00%	6.38%	-	-
Horiz. %	113.43%	113.43%	106.38%	106.38%	106.38%	106.38%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	36.98%	33.57%	31.88%	32.95%	32.57%	47.13%	49.86%	-
YoY %	10.16%	5.30%	-3.25%	1.17%	-30.89%	-5.48%	-	-
Horiz. %	74.17%	67.33%	63.94%	66.09%	65.32%	94.52%	100.00%	-
ROE	7.88%	8.71%	8.97%	8.58%	8.09%	9.67%	10.27%	-
YoY %	-9.53%	-2.90%	4.55%	6.06%	-16.34%	-5.84%	-	-
Horiz. %	76.73%	84.81%	87.34%	83.54%	78.77%	94.16%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	56.18	70.71	74.62	72.48	68.54	53.74	54.11	2.52%
YoY %	-20.55%	-5.24%	2.95%	5.75%	27.54%	-0.68%	-	-
Horiz. %	103.83%	130.68%	137.90%	133.95%	126.67%	99.32%	100.00%	-
EPS	20.32	21.95	22.43	22.05	20.55	23.90	24.95	-12.75%
YoY %	-7.43%	-2.14%	1.72%	7.30%	-14.02%	-4.21%	-	-
Horiz. %	81.44%	87.98%	89.90%	88.38%	82.36%	95.79%	100.00%	-
DPS	14.00	13.38	14.00	14.00	14.00	14.31	15.00	-4.48%
YoY %	4.63%	-4.43%	0.00%	0.00%	-2.17%	-4.60%	-	-
Horiz. %	93.33%	89.20%	93.33%	93.33%	93.33%	95.40%	100.00%	-
NAPS	2.58	2.52	2.50	2.57	2.54	2.47	2.43	4.06%
YoY %	2.38%	0.80%	-2.72%	1.18%	2.83%	1.65%	-	-
Horiz. %	106.17%	103.70%	102.88%	105.76%	104.53%	101.65%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,844,871
RPS	44.33	54.74	55.22	53.64	50.72	39.20	37.64	11.49%
YoY %	-19.02%	-0.87%	2.95%	5.76%	29.39%	4.14%	-	-
Horiz. %	117.77%	145.43%	146.71%	142.51%	134.75%	104.14%	100.00%	-
EPS	16.03	16.99	16.60	16.32	15.21	17.43	17.36	-5.16%
YoY %	-5.65%	2.35%	1.72%	7.30%	-12.74%	0.40%	-	-
Horiz. %	92.34%	97.87%	95.62%	94.01%	87.62%	100.40%	100.00%	-
DPS	11.05	10.36	10.36	10.36	10.36	10.43	10.43	3.91%
YoY %	6.66%	0.00%	0.00%	0.00%	-0.67%	0.00%	-	-
Horiz. %	105.94%	99.33%	99.33%	99.33%	99.33%	100.00%	100.00%	-
NAPS	2.0358	1.9508	1.85	1.9018	1.8796	1.8016	1.6903	13.16%
YoY %	4.36%	5.45%	-2.72%	1.18%	4.33%	6.58%	-	-
Horiz. %	120.44%	115.41%	109.45%	112.51%	111.20%	106.58%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	27.56%	-12.11%	8.42%	-3.88%	-27.80%	-2.73%	-	-
Horiz. %	82.05%	64.32%	73.18%	67.50%	70.23%	97.27%	100.00%	-
P/EPS	9.99	9.11	10.70	9.75	10.32	9.62	9.54	3.11%
YoY %	9.66%	-14.86%	9.74%	-5.52%	7.28%	0.84%	-	-
Horiz. %	104.72%	95.49%	112.16%	102.20%	108.18%	100.84%	100.00%	-
EY	10.01	10.97	9.35	10.25	9.69	10.39	10.48	-3.00%
YoY %	-8.75%	17.33%	-8.78%	5.78%	-6.74%	-0.86%	-	-
Horiz. %	95.52%	104.68%	89.22%	97.81%	92.46%	99.14%	100.00%	-
DY	6.90	6.69	5.83	6.51	6.60	6.22	6.30	6.23%
YoY %	3.14%	14.75%	-10.45%	-1.36%	6.11%	-1.27%	-	-
Horiz. %	109.52%	106.19%	92.54%	103.33%	104.76%	98.73%	100.00%	-
P/NAPS	0.79	0.79	0.96	0.84	0.83	0.93	0.98	-13.34%
YoY %	0.00%	-17.71%	14.29%	1.20%	-10.75%	-5.10%	-	-
Horiz. %	80.61%	80.61%	97.96%	85.71%	84.69%	94.90%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
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%
YoY %	31.84%	-3.26%	-12.93%	-2.16%	-19.00%	-8.68%	-	-
Horiz. %	80.37%	60.96%	63.01%	72.37%	73.97%	91.32%	100.00%	-
P/EPS	9.74	8.61	9.18	10.43	10.80	9.00	9.50	1.67%
YoY %	13.12%	-6.21%	-11.98%	-3.43%	20.00%	-5.26%	-	-
Horiz. %	102.53%	90.63%	96.63%	109.79%	113.68%	94.74%	100.00%	-
EY	10.26	11.61	10.89	9.59	9.26	11.11	10.53	-1.71%
YoY %	-11.63%	6.61%	13.56%	3.56%	-16.65%	5.51%	-	-
Horiz. %	97.44%	110.26%	103.42%	91.07%	87.94%	105.51%	100.00%	-
DY	7.07	7.08	6.80	6.09	6.31	6.65	6.33	7.62%
YoY %	-0.14%	4.12%	11.66%	-3.49%	-5.11%	5.06%	-	-
Horiz. %	111.69%	111.85%	107.42%	96.21%	99.68%	105.06%	100.00%	-
P/NAPS	0.77	0.75	0.82	0.89	0.87	0.87	0.98	-14.81%
YoY %	2.67%	-8.54%	-7.87%	2.30%	0.00%	-11.22%	-	-
Horiz. %	78.57%	76.53%	83.67%	90.82%	88.78%	88.78%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 24 May 2024

MQ Trader

MQ Trading Signals

2024-05-27 16:00:00

EMA 5

30 Mins

SELL

2024-05-27 16:00:00

EMA 5

5 Mins

SELL

2024-05-27 15:30:00

EMA 5

5 Mins

BUY

2024-05-27 15:00:00

EMA 5

30 Mins

SELL

2024-05-27 14:35:00

ADX

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 >

INARI

INARI AMERTRON BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

329

PTRANS

PERAK TRANSIT BERHAD

328

HLIND

HONG LEONG INDUSTRIES BHD

319

MPI

MALAYSIAN PACIFIC INDUSTRIES

300

YTLPOWR

YTL POWER INTERNATIONAL BHD

274

MAYBANK

MALAYAN BANKING BHD

243

MYEG

MY E.G. SERVICES BHD

193

JCY

JCY INTERNATIONAL BERHAD

187

GENTING

GENTING BHD

170

Daily Stocks

HSI-HUZ

0.225

-0.045

217,511,200

HSI-CV7

0.23

0.00

213,009,000

DNEX

0.47

+0.02

210,513,400

AHB

0.20

+0.01

179,433,400

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.045

-0.01

138,502,400

PHB

0.005

0.00

113,251,800

JCY

0.515

+0.065

97,943,300

PWRWELL

0.485

+0.02

87,443,100

AIM-WA

0.025

-0.025

79,919,200

More active Stocks

DLADY

33.76

+0.76

32,000

CHINHIN

3.44

+0.24

1,161,200

KLUANG

6.48

+0.22

19,800

HLIND

12.00

+0.20

82,500

DIN045801028

102.30

+0.20

250

SMI

0.635

+0.18

1,163,300

VITROX

7.88

+0.18

806,100

SBAGAN

6.78

+0.18

39,300

ALLIANZ

23.08

+0.16

39,100

NOTION-WD

1.02

+0.14

5,145,900

More gainer Stocks

NESTLE

127.40

-0.60

49,800

HTPADU

1.92

-0.50

12,251,900

HEIM

24.30

-0.26

162,500

MSC

2.95

-0.25

2,220,900

MSM

2.61

-0.24

12,183,900

RCECAP

2.89

-0.22

2,023,700

KLK

21.98

-0.22

1,226,200

PIE

5.90

-0.20

370,000

ORIENT

6.97

-0.18

1,220,900

MANULFE

2.30

-0.18

421,500

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