[UOADEV] YoY 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- 265.74%
YoY- -28.75%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 216,283 140,882 344,330 304,963 465,611 294,809 325,712 -6.59%
PBT 80,403 40,095 169,598 174,618 227,018 182,274 109,202 -4.97%
Tax -24,519 -14,403 -40,792 -44,046 -55,892 -38,086 -27,076 -1.63%
NP 55,884 25,692 128,806 130,572 171,126 144,188 82,126 -6.20%
-
NP to SH 54,352 23,180 125,088 118,033 165,651 124,225 68,929 -3.87%
-
Tax Rate 30.50% 35.92% 24.05% 25.22% 24.62% 20.89% 24.79% -
Total Cost 160,399 115,190 215,524 174,391 294,485 150,621 243,586 -6.72%
-
Net Worth 5,182,002 4,934,718 4,609,345 4,211,465 3,786,308 3,147,438 2,717,118 11.34%
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 3,786,308 3,147,438 2,717,118 11.34%
NOSH 2,124,905 1,967,157 1,844,871 1,734,247 1,632,029 1,520,501 1,430,062 6.81%
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 25.84% 18.24% 37.41% 42.82% 36.75% 48.91% 25.21% -
ROE 1.05% 0.47% 2.71% 2.80% 4.38% 3.95% 2.54% -
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 10.18 7.17 18.68 17.60 28.53 19.39 22.78 -12.55%
EPS 2.56 1.18 6.78 6.81 10.15 8.17 4.82 -10.00%
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 8.68 5.65 13.82 12.24 18.69 11.83 13.07 -6.58%
EPS 2.18 0.93 5.02 4.74 6.65 4.99 2.77 -3.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0798 1.9806 1.85 1.6903 1.5197 1.2632 1.0905 11.34%
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 16.10 25.82 12.85 13.53 8.94 11.30 9.22 9.72%
P/EPS 64.08 156.91 35.37 34.95 25.12 26.81 43.57 6.63%
EY 1.56 0.64 2.83 2.86 3.98 3.73 2.30 -6.25%
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 15.91 23.58 11.08 13.47 9.01 12.33 7.99 12.15%
P/EPS 63.30 143.34 30.51 34.80 25.32 29.25 37.76 8.98%
EY 1.58 0.70 3.28 2.87 3.95 3.42 2.65 -8.25%
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