[UOADEV] YoY TTM Result on 30-Sep-2018 [#3]

Stock

[UOADEV] UOA DEVELOPMENT BERHAD

Announcement Date

27-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- 0.42%

YoY- -32.71%

Quarter Report

UOADEV's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
TTM Result
Revenue	605,147	877,509	1,363,789	976,598	1,152,971	1,237,148	1,465,341	-13.69%
YoY %	-31.04%	-35.66%	39.65%	-15.30%	-6.80%	-15.57%	-	-
Horiz. %	41.30%	59.88%	93.07%	66.65%	78.68%	84.43%	100.00%	-
PBT	239,897	539,548	566,638	546,404	916,695	641,039	586,585	-13.83%
YoY %	-55.54%	-4.78%	3.70%	-40.39%	43.00%	9.28%	-	-
Horiz. %	40.90%	91.98%	96.60%	93.15%	156.28%	109.28%	100.00%	-
Tax	-77,117	-73,309	-108,875	-86,125	-235,439	-140,497	-144,644	-9.94%
YoY %	-5.19%	32.67%	-26.42%	63.42%	-67.58%	2.87%	-	-
Horiz. %	53.32%	50.68%	75.27%	59.54%	162.77%	97.13%	100.00%	-
NP	162,780	466,239	457,763	460,279	681,256	500,542	441,941	-15.32%
YoY %	-65.09%	1.85%	-0.55%	-32.44%	36.10%	13.26%	-	-
Horiz. %	36.83%	105.50%	103.58%	104.15%	154.15%	113.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	158,552	468,938	423,309	434,268	645,362	441,814	394,351	-14.07%
YoY %	-66.19%	10.78%	-2.52%	-32.71%	46.07%	12.04%	-	-
Horiz. %	40.21%	118.91%	107.34%	110.12%	163.65%	112.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.15%	13.59%	19.21%	15.76%	25.68%	21.92%	24.66%	-
YoY %	136.57%	-29.26%	21.89%	-38.63%	17.15%	-11.11%	-	-
Horiz. %	130.37%	55.11%	77.90%	63.91%	104.14%	88.89%	100.00%	-
Total Cost	442,367	411,270	906,026	516,319	471,715	736,606	1,023,400	-13.03%
YoY %	7.56%	-54.61%	75.48%	9.46%	-35.96%	-28.02%	-	-
Horiz. %	43.23%	40.19%	88.53%	50.45%	46.09%	71.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,404,069	5,151,899	4,860,591	4,488,692	4,053,595	3,434,244	3,014,030	10.21%
YoY %	4.89%	5.99%	8.29%	10.73%	18.03%	13.94%	-	-
Horiz. %	179.30%	170.93%	161.27%	148.93%	134.49%	113.94%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	318,565	275,243	258,123	259,967	244,701	227,907	185,958	9.37%
YoY %	15.74%	6.63%	-0.71%	6.24%	7.37%	22.56%	-	-
Horiz. %	171.31%	148.01%	138.81%	139.80%	131.59%	122.56%	100.00%	-
Div Payout %	200.92%	58.70%	60.98%	59.86%	37.92%	51.58%	47.16%	-
YoY %	242.28%	-3.74%	1.87%	57.86%	-26.48%	9.37%	-	-
Horiz. %	426.04%	124.47%	129.30%	126.93%	80.41%	109.37%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	5,404,069	5,151,899	4,860,591	4,488,692	4,053,595	3,434,244	3,014,030	10.21%
YoY %	4.89%	5.99%	8.29%	10.73%	18.03%	13.94%	-	-
Horiz. %	179.30%	170.93%	161.27%	148.93%	134.49%	113.94%	100.00%	-
NOSH	2,327,599	2,124,905	1,967,157	1,844,871	1,734,247	1,612,321	1,507,015	7.50%
YoY %	9.54%	8.02%	6.63%	6.38%	7.56%	6.99%	-	-
Horiz. %	154.45%	141.00%	130.53%	122.42%	115.08%	106.99%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	26.90%	53.13%	33.57%	47.13%	59.09%	40.46%	30.16%	-
YoY %	-49.37%	58.27%	-28.77%	-20.24%	46.05%	34.15%	-	-
Horiz. %	89.19%	176.16%	111.31%	156.27%	195.92%	134.15%	100.00%	-
ROE	2.93%	9.10%	8.71%	9.67%	15.92%	12.86%	13.08%	-
YoY %	-67.80%	4.48%	-9.93%	-39.26%	23.79%	-1.68%	-	-
Horiz. %	22.40%	69.57%	66.59%	73.93%	121.71%	98.32%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	26.54	43.09	70.71	53.74	67.13	76.73	97.23	-19.44%
YoY %	-38.41%	-39.06%	31.58%	-19.95%	-12.51%	-21.08%	-	-
Horiz. %	27.30%	44.32%	72.72%	55.27%	69.04%	78.92%	100.00%	-
EPS	6.95	23.03	21.95	23.90	37.57	27.40	26.17	-19.81%
YoY %	-69.82%	4.92%	-8.16%	-36.39%	37.12%	4.70%	-	-
Horiz. %	26.56%	88.00%	83.87%	91.33%	143.56%	104.70%	100.00%	-
DPS	13.97	13.52	13.38	14.31	14.25	14.14	12.34	2.08%
YoY %	3.33%	1.05%	-6.50%	0.42%	0.78%	14.59%	-	-
Horiz. %	113.21%	109.56%	108.43%	115.96%	115.48%	114.59%	100.00%	-
NAPS	2.37	2.53	2.52	2.47	2.36	2.13	2.00	2.86%
YoY %	-6.32%	0.40%	2.02%	4.66%	10.80%	6.50%	-	-
Horiz. %	118.50%	126.50%	126.00%	123.50%	118.00%	106.50%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,844,871
RPS	24.29	35.22	54.74	39.20	46.28	49.65	58.81	-13.69%
YoY %	-31.03%	-35.66%	39.64%	-15.30%	-6.79%	-15.58%	-	-
Horiz. %	41.30%	59.89%	93.08%	66.66%	78.69%	84.42%	100.00%	-
EPS	6.36	18.82	16.99	17.43	25.90	17.73	15.83	-14.08%
YoY %	-66.21%	10.77%	-2.52%	-32.70%	46.08%	12.00%	-	-
Horiz. %	40.18%	118.89%	107.33%	110.11%	163.61%	112.00%	100.00%	-
DPS	12.79	11.05	10.36	10.43	9.82	9.15	7.46	9.39%
YoY %	15.75%	6.66%	-0.67%	6.21%	7.32%	22.65%	-	-
Horiz. %	171.45%	148.12%	138.87%	139.81%	131.64%	122.65%	100.00%	-
NAPS	2.169	2.0677	1.9508	1.8016	1.6269	1.3784	1.2097	10.21%
YoY %	4.90%	5.99%	8.28%	10.74%	18.03%	13.95%	-	-
Horiz. %	179.30%	170.93%	161.26%	148.93%	134.49%	113.95%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	1.66	1.60	2.00	2.30	2.59	2.50	1.92	-
P/RPS	6.25	3.71	2.83	4.28	3.86	3.26	1.97	21.19%
YoY %	68.46%	31.10%	-33.88%	10.88%	18.40%	65.48%	-	-
Horiz. %	317.26%	188.32%	143.65%	217.26%	195.94%	165.48%	100.00%	-
P/EPS	23.87	6.95	9.11	9.62	6.89	9.12	7.34	21.69%
YoY %	243.45%	-23.71%	-5.30%	39.62%	-24.45%	24.25%	-	-
Horiz. %	325.20%	94.69%	124.11%	131.06%	93.87%	124.25%	100.00%	-
EY	4.19	14.39	10.97	10.39	14.51	10.96	13.63	-17.83%
YoY %	-70.88%	31.18%	5.58%	-28.39%	32.39%	-19.59%	-	-
Horiz. %	30.74%	105.58%	80.48%	76.23%	106.46%	80.41%	100.00%	-
DY	8.42	8.45	6.69	6.22	5.50	5.65	6.43	4.59%
YoY %	-0.36%	26.31%	7.56%	13.09%	-2.65%	-12.13%	-	-
Horiz. %	130.95%	131.42%	104.04%	96.73%	85.54%	87.87%	100.00%	-
P/NAPS	0.70	0.63	0.79	0.93	1.10	1.17	0.96	-5.12%
YoY %	11.11%	-20.25%	-15.05%	-15.45%	-5.98%	21.88%	-	-
Horiz. %	72.92%	65.62%	82.29%	96.88%	114.58%	121.88%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	26/11/21	25/11/20	26/11/19	27/11/18	21/11/17	23/11/16	23/11/15	-
Price	1.70	1.62	1.89	2.15	2.45	2.37	2.12	-
P/RPS	6.41	3.76	2.67	4.00	3.65	3.09	2.18	19.67%
YoY %	70.48%	40.82%	-33.25%	9.59%	18.12%	41.74%	-	-
Horiz. %	294.04%	172.48%	122.48%	183.49%	167.43%	141.74%	100.00%	-
P/EPS	24.45	7.03	8.61	9.00	6.52	8.65	8.10	20.19%
YoY %	247.80%	-18.35%	-4.33%	38.04%	-24.62%	6.79%	-	-
Horiz. %	301.85%	86.79%	106.30%	111.11%	80.49%	106.79%	100.00%	-
EY	4.09	14.22	11.61	11.11	15.34	11.56	12.34	-16.79%
YoY %	-71.24%	22.48%	4.50%	-27.57%	32.70%	-6.32%	-	-
Horiz. %	33.14%	115.24%	94.08%	90.03%	124.31%	93.68%	100.00%	-
DY	8.22	8.34	7.08	6.65	5.81	5.96	5.82	5.91%
YoY %	-1.44%	17.80%	6.47%	14.46%	-2.52%	2.41%	-	-
Horiz. %	141.24%	143.30%	121.65%	114.26%	99.83%	102.41%	100.00%	-
P/NAPS	0.72	0.64	0.75	0.87	1.04	1.11	1.06	-6.23%
YoY %	12.50%	-14.67%	-13.79%	-16.35%	-6.31%	4.72%	-	-
Horiz. %	67.92%	60.38%	70.75%	82.08%	98.11%	104.72%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 29 May 2024

MQ Trader

MQ Trading Signals

2024-05-29 16:40:00

ADX

5 Mins

BUY

2024-05-29 09:00:00

OBV

Hourly

SELL

2024-05-29 09:00:00

ADX

10 Mins

SELL

2024-05-29 09:00:00

EMA 5

5 Mins

SELL

2024-05-29 08:00:00

TURTLE SYSTEM 20

Daily

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

577

RANHILL

RANHILL UTILITIES BERHAD

481

PBBANK

PUBLIC BANK BHD

427

DNEX

DAGANG NEXCHANGE BERHAD

373

MPI

MALAYSIAN PACIFIC INDUSTRIES

359

HLIND

HONG LEONG INDUSTRIES BHD

339

PTRANS

PERAK TRANSIT BERHAD

337

JCY

JCY INTERNATIONAL BERHAD

331

GENTING

GENTING BHD

279

Daily Stocks

HSI-CXG

0.11

-0.02

212,306,600

KENERGY

0.465

+0.165

148,540,500

INIX-OR

0.02

0.00

141,839,900

EPICON

0.315

-0.085

138,585,900

HSI-HUZ

0.265

+0.04

116,832,400

AHB

0.125

-0.025

86,023,200

REVENUE

0.22

-0.015

82,922,200

EDUSPEC-OR

0.005

0.00

75,002,700

ALPHA

0.32

+0.005

61,183,300

DNEX

0.455

-0.005

59,332,500

More active Stocks

MPI

39.50

+0.62

275,900

YTLPOWR

5.25

+0.25

21,384,500

ATECH

3.49

+0.18

4,946,000

KENERGY

0.465

+0.165

148,540,500

YTL

3.84

+0.15

16,280,500

YTLPOWR-C36

1.21

+0.15

150,500

KOBAY

2.26

+0.13

10,563,900

NOTION-WD

1.13

+0.13

6,149,400

ORIENT

6.85

+0.13

1,094,100

KGB

3.18

+0.12

3,238,700

More gainer Stocks

KLK

21.36

-0.62

2,352,700

DLADY

34.90

-0.52

20,300

LAGENDA

1.17

-0.49

29,363,700

ALLIANZ

22.08

-0.38

21,300

HARISON

9.50

-0.23

25,200

NESTLE

127.70

-0.20

64,500

BIPORT

6.20

-0.20

2,000

ORIENT

6.97

-0.18

1,220,900

CDB

3.86

-0.14

5,518,900

ARKA

2.10

-0.14

12,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More