[UOADEV] YoY TTM 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- -3.02%
YoY- 46.07%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 877,509 1,363,789 976,598 1,152,971 1,237,148 1,465,341 1,096,150 -3.63%
PBT 539,548 566,638 546,404 916,695 641,039 586,585 500,564 1.25%
Tax -73,309 -108,875 -86,125 -235,439 -140,497 -144,644 -148,778 -11.11%
NP 466,239 457,763 460,279 681,256 500,542 441,941 351,786 4.80%
-
NP to SH 468,938 423,309 434,268 645,362 441,814 394,351 316,283 6.77%
-
Tax Rate 13.59% 19.21% 15.76% 25.68% 21.92% 24.66% 29.72% -
Total Cost 411,270 906,026 516,319 471,715 736,606 1,023,400 744,364 -9.40%
-
Net Worth 5,151,899 4,860,591 4,488,692 4,053,595 3,434,244 3,014,030 2,628,604 11.85%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 275,243 258,123 259,967 244,701 227,907 185,958 174,178 7.91%
Div Payout % 58.70% 60.98% 59.86% 37.92% 51.58% 47.16% 55.07% -
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 3,434,244 3,014,030 2,628,604 11.85%
NOSH 2,124,905 1,967,157 1,844,871 1,734,247 1,612,321 1,507,015 1,413,227 7.02%
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 53.13% 33.57% 47.13% 59.09% 40.46% 30.16% 32.09% -
ROE 9.10% 8.71% 9.67% 15.92% 12.86% 13.08% 12.03% -
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 43.09 70.71 53.74 67.13 76.73 97.23 77.56 -9.32%
EPS 23.03 21.95 23.90 37.57 27.40 26.17 22.38 0.47%
DPS 13.52 13.38 14.31 14.25 14.14 12.34 12.32 1.55%
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 33.43 51.96 37.20 43.92 47.13 55.82 41.76 -3.63%
EPS 17.86 16.13 16.54 24.59 16.83 15.02 12.05 6.77%
DPS 10.49 9.83 9.90 9.32 8.68 7.08 6.64 7.91%
NAPS 1.9627 1.8517 1.71 1.5443 1.3083 1.1482 1.0014 11.85%
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 3.71 2.83 4.28 3.86 3.26 1.97 2.72 5.30%
P/EPS 6.95 9.11 9.62 6.89 9.12 7.34 9.43 -4.95%
EY 14.39 10.97 10.39 14.51 10.96 13.63 10.61 5.20%
DY 8.45 6.69 6.22 5.50 5.65 6.43 5.84 6.34%
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 1.89 2.15 2.45 2.37 2.12 2.20 -
P/RPS 3.76 2.67 4.00 3.65 3.09 2.18 2.84 4.78%
P/EPS 7.03 8.61 9.00 6.52 8.65 8.10 9.83 -5.42%
EY 14.22 11.61 11.11 15.34 11.56 12.34 10.17 5.74%
DY 8.34 7.08 6.65 5.81 5.96 5.82 5.60 6.85%
P/NAPS 0.64 0.75 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