[UOADEV] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 43.23%
YoY- -9.48%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 650,489 877,437 777,325 882,329 725,551 1,131,591 744,099 -2.21%
PBT 420,623 391,172 330,384 440,041 452,710 456,957 331,076 4.06%
Tax -55,759 -84,125 -69,502 -112,660 -95,947 -112,703 -71,923 -4.15%
NP 364,864 307,047 260,882 327,381 356,763 344,254 259,153 5.86%
-
NP to SH 356,326 286,862 242,469 299,383 330,747 305,949 227,720 7.74%
-
Tax Rate 13.26% 21.51% 21.04% 25.60% 21.19% 24.66% 21.72% -
Total Cost 285,625 570,390 516,443 554,948 368,788 787,337 484,946 -8.43%
-
Net Worth 5,151,899 4,860,591 4,488,692 4,053,595 3,304,367 2,912,413 2,537,802 12.51%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 5,151,899 4,860,591 4,488,692 4,053,595 3,304,367 2,912,413 2,537,802 12.51%
NOSH 2,124,905 1,967,157 1,844,871 1,734,247 1,551,346 1,456,206 1,364,409 7.65%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 56.09% 34.99% 33.56% 37.10% 49.17% 30.42% 34.83% -
ROE 6.92% 5.90% 5.40% 7.39% 10.01% 10.51% 8.97% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 31.94 45.49 42.77 51.37 46.77 77.71 54.54 -8.52%
EPS 17.91 15.32 13.77 18.03 21.32 21.01 16.69 1.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.52 2.47 2.36 2.13 2.00 1.86 5.25%
Adjusted Per Share Value based on latest NOSH - 1,734,247
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 24.78 33.43 29.61 33.61 27.64 43.11 28.35 -2.21%
EPS 13.57 10.93 9.24 11.41 12.60 11.66 8.68 7.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9627 1.8517 1.71 1.5443 1.2588 1.1095 0.9668 12.51%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.60 2.00 2.30 2.59 2.50 1.92 2.11 -
P/RPS 5.01 4.40 5.38 5.04 5.35 2.47 3.87 4.39%
P/EPS 9.14 13.45 17.24 14.86 11.73 9.14 12.64 -5.25%
EY 10.94 7.44 5.80 6.73 8.53 10.94 7.91 5.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.79 0.93 1.10 1.17 0.96 1.13 -9.27%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 26/11/19 27/11/18 21/11/17 23/11/16 23/11/15 25/11/14 -
Price 1.62 1.91 2.15 2.45 2.37 2.12 2.20 -
P/RPS 5.07 4.20 5.03 4.77 5.07 2.73 4.03 3.89%
P/EPS 9.26 12.84 16.11 14.06 11.12 10.09 13.18 -5.70%
EY 10.80 7.79 6.21 7.11 9.00 9.91 7.59 6.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.76 0.87 1.04 1.11 1.06 1.18 -9.68%

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