[UOADEV] YoY TTM Result on 31-Mar-2019 [#1]

Stock

[UOADEV] UOA DEVELOPMENT BERHAD

Announcement Date

29-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Mar-2019 [#1]

Profit Trend

QoQ- 7.28%

YoY- -15.33%

Quarter Report

UOADEV's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
TTM Result
Revenue	461,887	609,500	1,235,058	1,336,361	1,098,499	949,624	1,530,659	-18.09%
YoY %	-24.22%	-50.65%	-7.58%	21.65%	15.68%	-37.96%	-	-
Horiz. %	30.18%	39.82%	80.69%	87.31%	71.77%	62.04%	100.00%	-
PBT	301,803	350,585	608,806	544,149	629,958	874,891	656,507	-12.14%
YoY %	-13.91%	-42.41%	11.88%	-13.62%	-28.00%	33.26%	-	-
Horiz. %	45.97%	53.40%	92.73%	82.89%	95.96%	133.26%	100.00%	-
Tax	-83,891	-40,524	-135,583	-103,786	-121,753	-205,486	-161,206	-10.31%
YoY %	-107.02%	70.11%	-30.64%	14.76%	40.75%	-27.47%	-	-
Horiz. %	52.04%	25.14%	84.11%	64.38%	75.53%	127.47%	100.00%	-
NP	217,912	310,061	473,223	440,363	508,205	669,405	495,301	-12.78%
YoY %	-29.72%	-34.48%	7.46%	-13.35%	-24.08%	35.15%	-	-
Horiz. %	44.00%	62.60%	95.54%	88.91%	102.61%	135.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	211,741	303,162	463,831	406,504	480,079	629,627	434,612	-11.28%
YoY %	-30.16%	-34.64%	14.10%	-15.33%	-23.75%	44.87%	-	-
Horiz. %	48.72%	69.75%	106.72%	93.53%	110.46%	144.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.80%	11.56%	22.27%	19.07%	19.33%	23.49%	24.56%	-
YoY %	140.48%	-48.09%	16.78%	-1.35%	-17.71%	-4.36%	-	-
Horiz. %	113.19%	47.07%	90.68%	77.65%	78.71%	95.64%	100.00%	-
Total Cost	243,975	299,439	761,835	895,998	590,294	280,219	1,035,358	-21.39%
YoY %	-18.52%	-60.70%	-14.97%	51.79%	110.65%	-72.94%	-	-
Horiz. %	23.56%	28.92%	73.58%	86.54%	57.01%	27.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,653,311	5,458,092	5,190,301	4,738,406	4,367,445	3,261,278	3,253,274	9.64%
YoY %	3.58%	5.16%	9.54%	8.49%	33.92%	0.25%	-	-
Horiz. %	173.77%	167.77%	159.54%	145.65%	134.25%	100.25%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	232,646	318,565	275,243	258,123	259,967	244,701	227,907	0.34%
YoY %	-26.97%	15.74%	6.63%	-0.71%	6.24%	7.37%	-	-
Horiz. %	102.08%	139.78%	120.77%	113.26%	114.07%	107.37%	100.00%	-
Div Payout %	109.87%	105.08%	59.34%	63.50%	54.15%	38.86%	52.44%	-
YoY %	4.56%	77.08%	-6.55%	17.27%	39.35%	-25.90%	-	-
Horiz. %	209.52%	200.38%	113.16%	121.09%	103.26%	74.10%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	5,653,311	5,458,092	5,190,301	4,738,406	4,367,445	3,261,278	3,253,274	9.64%
YoY %	3.58%	5.16%	9.54%	8.49%	33.92%	0.25%	-	-
Horiz. %	173.77%	167.77%	159.54%	145.65%	134.25%	100.25%	100.00%	-
NOSH	2,327,599	2,124,905	1,967,157	1,844,871	1,734,247	1,630,639	1,520,221	7.35%
YoY %	9.54%	8.02%	6.63%	6.38%	6.35%	7.26%	-	-
Horiz. %	153.11%	139.78%	129.40%	121.36%	114.08%	107.26%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	47.18%	50.87%	38.32%	32.95%	46.26%	70.49%	32.36%	-
YoY %	-7.25%	32.75%	16.30%	-28.77%	-34.37%	117.83%	-	-
Horiz. %	145.80%	157.20%	118.42%	101.82%	142.95%	217.83%	100.00%	-
ROE	3.75%	5.55%	8.94%	8.58%	10.99%	19.31%	13.36%	-
YoY %	-32.43%	-37.92%	4.20%	-21.93%	-43.09%	44.54%	-	-
Horiz. %	28.07%	41.54%	66.92%	64.22%	82.26%	144.54%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	19.85	28.70	62.82	72.48	63.38	58.24	100.69	-23.70%
YoY %	-30.84%	-54.31%	-13.33%	14.36%	8.83%	-42.16%	-	-
Horiz. %	19.71%	28.50%	62.39%	71.98%	62.95%	57.84%	100.00%	-
EPS	9.10	14.27	23.59	22.05	27.70	38.61	28.59	-17.36%
YoY %	-36.23%	-39.51%	6.98%	-20.40%	-28.26%	35.05%	-	-
Horiz. %	31.83%	49.91%	82.51%	77.12%	96.89%	135.05%	100.00%	-
DPS	10.00	15.00	14.00	14.00	15.00	15.01	14.99	-6.52%
YoY %	-33.33%	7.14%	0.00%	-6.67%	-0.07%	0.13%	-	-
Horiz. %	66.71%	100.07%	93.40%	93.40%	100.07%	100.13%	100.00%	-
NAPS	2.43	2.57	2.64	2.57	2.52	2.00	2.14	2.13%
YoY %	-5.45%	-2.65%	2.72%	1.98%	26.00%	-6.54%	-	-
Horiz. %	113.55%	120.09%	123.36%	120.09%	117.76%	93.46%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,844,871
RPS	18.54	24.46	49.57	53.64	44.09	38.11	61.43	-18.09%
YoY %	-24.20%	-50.66%	-7.59%	21.66%	15.69%	-37.96%	-	-
Horiz. %	30.18%	39.82%	80.69%	87.32%	71.77%	62.04%	100.00%	-
EPS	8.50	12.17	18.62	16.32	19.27	25.27	17.44	-11.28%
YoY %	-30.16%	-34.64%	14.09%	-15.31%	-23.74%	44.90%	-	-
Horiz. %	48.74%	69.78%	106.77%	93.58%	110.49%	144.90%	100.00%	-
DPS	9.34	12.79	11.05	10.36	10.43	9.82	9.15	0.34%
YoY %	-26.97%	15.75%	6.66%	-0.67%	6.21%	7.32%	-	-
Horiz. %	102.08%	139.78%	120.77%	113.22%	113.99%	107.32%	100.00%	-
NAPS	2.269	2.1906	2.0832	1.9018	1.7529	1.3089	1.3057	9.64%
YoY %	3.58%	5.16%	9.54%	8.49%	33.92%	0.25%	-	-
Horiz. %	173.78%	167.77%	159.55%	145.65%	134.25%	100.25%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	1.76	1.80	1.59	2.15	2.42	2.70	2.12	-
P/RPS	8.86	6.27	2.53	2.97	3.82	4.64	2.11	27.00%
YoY %	41.31%	147.83%	-14.81%	-22.25%	-17.67%	119.91%	-	-
Horiz. %	419.91%	297.16%	119.91%	140.76%	181.04%	219.91%	100.00%	-
P/EPS	19.34	12.61	6.74	9.75	8.74	6.99	7.42	17.30%
YoY %	53.37%	87.09%	-30.87%	11.56%	25.04%	-5.80%	-	-
Horiz. %	260.65%	169.95%	90.84%	131.40%	117.79%	94.20%	100.00%	-
EY	5.17	7.93	14.84	10.25	11.45	14.30	13.49	-14.76%
YoY %	-34.80%	-46.56%	44.78%	-10.48%	-19.93%	6.00%	-	-
Horiz. %	38.32%	58.78%	110.01%	75.98%	84.88%	106.00%	100.00%	-
DY	5.68	8.33	8.81	6.51	6.20	5.56	7.07	-3.58%
YoY %	-31.81%	-5.45%	35.33%	5.00%	11.51%	-21.36%	-	-
Horiz. %	80.34%	117.82%	124.61%	92.08%	87.69%	78.64%	100.00%	-
P/NAPS	0.72	0.70	0.60	0.84	0.96	1.35	0.99	-5.16%
YoY %	2.86%	16.67%	-28.57%	-12.50%	-28.89%	36.36%	-	-
Horiz. %	72.73%	70.71%	60.61%	84.85%	96.97%	136.36%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	30/05/22	25/05/21	29/06/20	29/05/19	24/05/18	22/05/17	25/05/16	-
Price	1.90	1.82	1.81	2.30	2.58	2.73	2.21	-
P/RPS	9.57	6.34	2.88	3.17	4.07	4.69	2.19	27.84%
YoY %	50.95%	120.14%	-9.15%	-22.11%	-13.22%	114.16%	-	-
Horiz. %	436.99%	289.50%	131.51%	144.75%	185.84%	214.16%	100.00%	-
P/EPS	20.88	12.75	7.67	10.43	9.31	7.07	7.73	18.00%
YoY %	63.76%	66.23%	-26.46%	12.03%	31.68%	-8.54%	-	-
Horiz. %	270.12%	164.94%	99.22%	134.93%	120.44%	91.46%	100.00%	-
EY	4.79	7.84	13.03	9.59	10.74	14.14	12.94	-15.25%
YoY %	-38.90%	-39.83%	35.87%	-10.71%	-24.05%	9.27%	-	-
Horiz. %	37.02%	60.59%	100.70%	74.11%	83.00%	109.27%	100.00%	-
DY	5.26	8.24	7.73	6.09	5.81	5.50	6.78	-4.14%
YoY %	-36.17%	6.60%	26.93%	4.82%	5.64%	-18.88%	-	-
Horiz. %	77.58%	121.53%	114.01%	89.82%	85.69%	81.12%	100.00%	-
P/NAPS	0.78	0.71	0.69	0.89	1.02	1.37	1.03	-4.52%
YoY %	9.86%	2.90%	-22.47%	-12.75%	-25.55%	33.01%	-	-
Horiz. %	75.73%	68.93%	66.99%	86.41%	99.03%	133.01%	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 - 3 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

970

MPI

MALAYSIAN PACIFIC INDUSTRIES

941

SALCON

SALCON BHD

878

HLIND

HONG LEONG INDUSTRIES BHD

840

YTLPOWR

YTL POWER INTERNATIONAL BHD

704

WCT

WCT HOLDINGS BERHAD

579

GENTING

GENTING BHD

577

JCY

JCY INTERNATIONAL BERHAD

555

PBBANK

PUBLIC BANK BHD

535

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

OFB

0.91

+0.63

16,505,800

BSLCORP-OR

0.005

0.00

12,469,600

AHB-WC

0.075

0.00

11,200,000

SIAB

0.145

+0.01

10,945,700

JAG-WC

0.05

+0.005

7,637,200

WCT

0.95

-0.035

7,573,500

ICONIC-OR

0.005

0.00

6,870,400

More active Stocks

OFB

0.91

+0.63

16,505,800

GREATEC

5.55

+0.15

378,100

MSNIAGA

1.59

+0.10

30,000

HEIM

22.58

+0.08

300

MY-MOMETF

1.35

+0.07

200

OCB

0.955

+0.055

1,000

PTT

2.50

+0.05

3,500

RANHILL

1.63

+0.04

507,000

SUNWAY

3.99

+0.04

80,500

HSI-CXC

0.485

+0.04

15,000

More gainer Stocks

TOYOVEN

1.14

-0.24

314,100

KUAISHO-C17

0.08

-0.12

58,800

GAMUDA

7.14

-0.10

167,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

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