[UOADEV] YoY Cumulative 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- 326.77%
YoY- -5.12%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 516,152 588,999 476,948 620,699 495,980 639,412 394,244 4.58%
PBT 222,543 253,337 220,058 298,561 313,835 229,542 171,584 4.42%
Tax -69,471 -61,952 -55,672 -75,048 -70,482 -55,519 -35,293 11.93%
NP 153,072 191,385 164,386 223,513 243,353 174,023 136,291 1.95%
-
NP to SH 147,397 184,948 150,305 209,026 220,303 147,411 124,837 2.80%
-
Tax Rate 31.22% 24.45% 25.30% 25.14% 22.46% 24.19% 20.57% -
Total Cost 363,080 397,614 312,562 397,186 252,627 465,389 257,953 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 2.99% 4.01% 3.57% 5.52% 7.00% 5.42% 5.21% -
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 26.25 31.95 27.52 38.04 32.64 44.68 29.43 -1.88%
EPS 7.50 10.03 8.67 12.81 14.50 10.30 9.32 -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 19.66 22.44 18.17 23.65 18.90 24.36 15.02 4.58%
EPS 5.62 7.05 5.73 7.96 8.39 5.62 4.76 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 7.05 7.51 8.65 6.70 6.71 4.70 7.03 0.04%
P/EPS 24.68 23.93 27.44 19.91 15.10 20.39 22.21 1.77%
EY 4.05 4.18 3.64 5.02 6.62 4.90 4.50 -1.73%
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 6.44 6.48 8.61 6.76 7.32 4.07 7.13 -1.68%
P/EPS 22.54 20.64 27.33 20.06 16.48 17.67 22.53 0.00%
EY 4.44 4.85 3.66 4.98 6.07 5.66 4.44 0.00%
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