[UOADEV] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 365.74%
YoY- -28.09%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 356,456 516,152 588,999 476,948 620,699 495,980 639,412 -9.27%
PBT 133,480 222,543 253,337 220,058 298,561 313,835 229,542 -8.63%
Tax -39,888 -69,471 -61,952 -55,672 -75,048 -70,482 -55,519 -5.35%
NP 93,592 153,072 191,385 164,386 223,513 243,353 174,023 -9.81%
-
NP to SH 90,443 147,397 184,948 150,305 209,026 220,303 147,411 -7.81%
-
Tax Rate 29.88% 31.22% 24.45% 25.30% 25.14% 22.46% 24.19% -
Total Cost 262,864 363,080 397,614 312,562 397,186 252,627 465,389 -9.07%
-
Net Worth 5,182,002 4,934,718 4,609,345 4,211,465 3,785,638 3,145,015 2,719,231 11.33%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 5,182,002 4,934,718 4,609,345 4,211,465 3,785,638 3,145,015 2,719,231 11.33%
NOSH 2,124,905 1,967,157 1,844,871 1,734,247 1,631,740 1,519,331 1,431,174 6.80%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 26.26% 29.66% 32.49% 34.47% 36.01% 49.07% 27.22% -
ROE 1.75% 2.99% 4.01% 3.57% 5.52% 7.00% 5.42% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 16.78 26.25 31.95 27.52 38.04 32.64 44.68 -15.04%
EPS 4.26 7.50 10.03 8.67 12.81 14.50 10.30 -13.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.51 2.50 2.43 2.32 2.07 1.90 4.25%
Adjusted Per Share Value based on latest NOSH - 1,734,247
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 14.31 20.72 23.64 19.14 24.91 19.91 25.66 -9.26%
EPS 3.63 5.92 7.42 6.03 8.39 8.84 5.92 -7.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0798 1.9806 1.85 1.6903 1.5194 1.2623 1.0914 11.33%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.64 1.85 2.40 2.38 2.55 2.19 2.10 -
P/RPS 9.77 7.05 7.51 8.65 6.70 6.71 4.70 12.95%
P/EPS 38.51 24.68 23.93 27.44 19.91 15.10 20.39 11.16%
EY 2.60 4.05 4.18 3.64 5.02 6.62 4.90 -10.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.74 0.96 0.98 1.10 1.06 1.11 -8.06%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 26/08/20 26/08/19 28/08/18 23/08/17 24/08/16 20/08/15 -
Price 1.62 1.69 2.07 2.37 2.57 2.39 1.82 -
P/RPS 9.65 6.44 6.48 8.61 6.76 7.32 4.07 15.46%
P/EPS 38.04 22.54 20.64 27.33 20.06 16.48 17.67 13.61%
EY 2.63 4.44 4.85 3.66 4.98 6.07 5.66 -11.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.83 0.98 1.11 1.15 0.96 -6.04%

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