[UOADEV] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -93.43%
YoY- -34.11%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 140,173 375,270 244,669 171,985 154,602 201,171 313,700 -12.55%
PBT 53,077 182,448 83,739 45,440 77,088 131,561 120,340 -12.74%
Tax -15,369 -55,068 -21,160 -11,626 -19,156 -32,396 -28,443 -9.74%
NP 37,708 127,380 62,579 33,814 57,932 99,165 91,897 -13.78%
-
NP to SH 36,091 124,217 59,860 32,272 48,979 96,078 78,482 -12.13%
-
Tax Rate 28.96% 30.18% 25.27% 25.59% 24.85% 24.62% 23.64% -
Total Cost 102,465 247,890 182,090 138,171 96,670 102,006 221,803 -12.06%
-
Net Worth 5,458,092 5,190,301 4,738,406 4,367,445 3,261,278 3,253,274 2,835,663 11.52%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 5,458,092 5,190,301 4,738,406 4,367,445 3,261,278 3,253,274 2,835,663 11.52%
NOSH 2,124,905 1,967,157 1,844,871 1,734,247 1,630,639 1,520,221 1,432,153 6.79%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 26.90% 33.94% 25.58% 19.66% 37.47% 49.29% 29.29% -
ROE 0.66% 2.39% 1.26% 0.74% 1.50% 2.95% 2.77% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 6.60 19.09 13.27 9.92 9.48 13.23 21.90 -18.10%
EPS 1.70 6.32 3.25 1.86 3.00 6.32 5.48 -17.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 2.64 2.57 2.52 2.00 2.14 1.98 4.43%
Adjusted Per Share Value based on latest NOSH - 1,734,247
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 5.34 14.30 9.32 6.55 5.89 7.66 11.95 -12.55%
EPS 1.37 4.73 2.28 1.23 1.87 3.66 2.99 -12.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0793 1.9773 1.8052 1.6638 1.2424 1.2394 1.0803 11.51%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.80 1.59 2.15 2.42 2.70 2.12 2.21 -
P/RPS 27.27 8.33 16.20 24.39 28.48 16.02 10.09 18.00%
P/EPS 105.92 25.17 66.22 129.96 89.89 33.54 40.33 17.44%
EY 0.94 3.97 1.51 0.77 1.11 2.98 2.48 -14.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.60 0.84 0.96 1.35 0.99 1.12 -7.52%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 29/06/20 29/05/19 24/05/18 22/05/17 25/05/16 27/05/15 -
Price 1.82 1.81 2.30 2.58 2.73 2.21 2.25 -
P/RPS 27.57 9.48 17.33 26.00 28.79 16.70 10.27 17.87%
P/EPS 107.10 28.65 70.84 138.55 90.89 34.97 41.06 17.30%
EY 0.93 3.49 1.41 0.72 1.10 2.86 2.44 -14.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.69 0.89 1.02 1.37 1.03 1.14 -7.58%

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