[UOADEV] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 113.38%
YoY- -5.12%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,032,304 1,177,998 953,896 1,241,398 991,960 1,278,824 788,488 4.58%
PBT 445,086 506,674 440,116 597,122 627,670 459,084 343,168 4.42%
Tax -138,942 -123,904 -111,344 -150,096 -140,964 -111,038 -70,586 11.93%
NP 306,144 382,770 328,772 447,026 486,706 348,046 272,582 1.95%
-
NP to SH 294,794 369,896 300,610 418,052 440,606 294,822 249,674 2.80%
-
Tax Rate 31.22% 24.45% 25.30% 25.14% 22.46% 24.19% 20.57% -
Total Cost 726,160 795,228 625,124 794,372 505,254 930,778 515,906 5.85%
-
Net Worth 4,934,718 4,609,345 4,211,465 3,785,638 3,145,015 2,719,231 2,397,620 12.77%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 4,934,718 4,609,345 4,211,465 3,785,638 3,145,015 2,719,231 2,397,620 12.77%
NOSH 1,967,157 1,844,871 1,734,247 1,631,740 1,519,331 1,431,174 1,339,452 6.60%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 29.66% 32.49% 34.47% 36.01% 49.07% 27.22% 34.57% -
ROE 5.97% 8.02% 7.14% 11.04% 14.01% 10.84% 10.41% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 52.51 63.89 55.04 76.08 65.29 89.35 58.87 -1.88%
EPS 15.00 20.06 17.34 25.62 29.00 20.60 18.64 -3.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.50 2.43 2.32 2.07 1.90 1.79 5.79%
Adjusted Per Share Value based on latest NOSH - 1,632,029
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 39.33 44.88 36.34 47.29 37.79 48.72 30.04 4.58%
EPS 11.23 14.09 11.45 15.93 16.79 11.23 9.51 2.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8799 1.756 1.6044 1.4422 1.1981 1.0359 0.9134 12.77%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.85 2.40 2.38 2.55 2.19 2.10 2.07 -
P/RPS 3.52 3.76 4.32 3.35 3.35 2.35 3.52 0.00%
P/EPS 12.34 11.96 13.72 9.95 7.55 10.19 11.11 1.76%
EY 8.11 8.36 7.29 10.05 13.24 9.81 9.00 -1.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.96 0.98 1.10 1.06 1.11 1.16 -7.21%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 26/08/19 28/08/18 23/08/17 24/08/16 20/08/15 26/08/14 -
Price 1.69 2.07 2.37 2.57 2.39 1.82 2.10 -
P/RPS 3.22 3.24 4.31 3.38 3.66 2.04 3.57 -1.70%
P/EPS 11.27 10.32 13.66 10.03 8.24 8.83 11.27 0.00%
EY 8.87 9.69 7.32 9.97 12.13 11.32 8.88 -0.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.83 0.98 1.11 1.15 0.96 1.17 -8.86%

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