[UOADEV] YoY TTM 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- -9.92%
YoY- -35.01%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 684,901 1,031,610 1,375,728 937,851 1,120,912 1,499,756 1,323,017 -10.38%
PBT 390,893 479,303 539,129 577,558 914,090 729,579 518,662 -4.60%
Tax -50,640 -109,194 -100,532 -109,907 -223,292 -172,216 -124,090 -13.86%
NP 340,253 370,109 438,597 467,651 690,798 557,363 394,572 -2.43%
-
NP to SH 334,334 361,923 413,559 432,461 665,449 489,908 338,696 -0.21%
-
Tax Rate 12.95% 22.78% 18.65% 19.03% 24.43% 23.60% 23.93% -
Total Cost 344,648 661,501 937,131 470,200 430,114 942,393 928,445 -15.21%
-
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 318,565 275,243 258,123 259,967 244,701 227,907 185,958 9.37%
Div Payout % 95.28% 76.05% 62.42% 60.11% 36.77% 46.52% 54.90% -
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 49.68% 35.88% 31.88% 49.86% 61.63% 37.16% 29.82% -
ROE 6.45% 7.33% 8.97% 10.27% 17.58% 15.57% 12.47% -
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 32.25 52.47 74.62 54.11 68.68 98.64 92.51 -16.09%
EPS 15.74 18.41 22.43 24.95 40.77 32.22 23.68 -6.57%
DPS 15.00 14.00 14.00 15.00 15.00 15.00 13.00 2.41%
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 27.49 41.40 55.22 37.64 44.99 60.19 53.10 -10.38%
EPS 13.42 14.53 16.60 17.36 26.71 19.66 13.59 -0.20%
DPS 12.79 11.05 10.36 10.43 9.82 9.15 7.46 9.39%
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 5.09 3.53 3.22 4.40 3.71 2.22 2.27 14.39%
P/EPS 10.42 10.05 10.70 9.54 6.25 6.80 8.87 2.71%
EY 9.60 9.95 9.35 10.48 15.99 14.71 11.28 -2.64%
DY 9.15 7.57 5.83 6.30 5.88 6.85 6.19 6.72%
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 2.06 2.37 2.57 2.39 1.82 -
P/RPS 5.02 3.22 2.76 4.38 3.74 2.42 1.97 16.85%
P/EPS 10.29 9.18 9.18 9.50 6.30 7.42 7.68 4.99%
EY 9.72 10.89 10.89 10.53 15.87 13.48 13.01 -4.73%
DY 9.26 8.28 6.80 6.33 5.84 6.28 7.14 4.42%
P/NAPS 0.66 0.67 0.82 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