[UOADEV] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
21-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 112.27%
YoY- -44.56%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 194,108 227,020 486,352 199,273 270,642 511,597 333,750 -8.62%
PBT 59,333 118,925 175,466 216,020 476,654 188,329 129,628 -12.20%
Tax -24,464 -17,550 -24,750 -16,623 -122,779 -44,550 -31,941 -4.34%
NP 34,869 101,375 150,716 199,397 353,875 143,779 97,687 -15.76%
-
NP to SH 34,962 112,612 136,447 191,799 345,979 111,067 88,402 -14.31%
-
Tax Rate 41.23% 14.76% 14.11% 7.70% 25.76% 23.66% 24.64% -
Total Cost 159,239 125,645 335,636 -124 -83,233 367,818 236,063 -6.34%
-
Net Worth 5,415,616 5,072,339 4,683,094 4,280,790 3,817,347 3,145,125 2,746,469 11.96%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 318,565 275,243 258,123 259,967 244,701 227,907 185,958 9.37%
Div Payout % 911.18% 244.42% 189.17% 135.54% 70.73% 205.20% 210.36% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 5,415,616 5,072,339 4,683,094 4,280,790 3,817,347 3,145,125 2,746,469 11.96%
NOSH 2,124,905 1,967,157 1,844,871 1,734,247 1,632,469 1,519,384 1,430,453 6.81%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 17.96% 44.65% 30.99% 100.06% 130.75% 28.10% 29.27% -
ROE 0.65% 2.22% 2.91% 4.48% 9.06% 3.53% 3.22% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 9.14 11.55 26.38 11.50 16.59 33.67 23.33 -14.44%
EPS 1.65 5.73 7.40 11.07 21.21 7.31 6.18 -19.73%
DPS 15.00 14.00 14.00 15.00 15.00 15.00 13.00 2.41%
NAPS 2.55 2.58 2.54 2.47 2.34 2.07 1.92 4.83%
Adjusted Per Share Value based on latest NOSH - 1,734,247
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 7.39 8.65 18.53 7.59 10.31 19.49 12.71 -8.63%
EPS 1.33 4.29 5.20 7.31 13.18 4.23 3.37 -14.34%
DPS 12.14 10.49 9.83 9.90 9.32 8.68 7.08 9.39%
NAPS 2.0632 1.9324 1.7841 1.6308 1.4543 1.1982 1.0463 11.97%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.69 2.03 2.12 2.39 2.35 2.06 2.11 -
P/RPS 18.49 17.58 8.04 20.79 14.17 6.12 9.04 12.65%
P/EPS 102.66 35.44 28.65 21.60 11.08 28.18 34.14 20.12%
EY 0.97 2.82 3.49 4.63 9.02 3.55 2.93 -16.81%
DY 8.88 6.90 6.60 6.28 6.38 7.28 6.16 6.27%
P/NAPS 0.66 0.79 0.83 0.97 1.00 1.00 1.10 -8.15%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 26/02/20 05/03/19 21/02/18 22/02/17 25/02/16 25/02/15 -
Price 1.70 1.98 2.22 2.54 2.50 2.10 2.12 -
P/RPS 18.60 17.15 8.42 22.09 15.07 6.24 9.09 12.66%
P/EPS 103.27 34.57 30.00 22.95 11.79 28.73 34.30 20.14%
EY 0.97 2.89 3.33 4.36 8.48 3.48 2.92 -16.76%
DY 8.82 7.07 6.31 5.91 6.00 7.14 6.13 6.24%
P/NAPS 0.67 0.77 0.87 1.03 1.07 1.01 1.10 -7.92%

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