[UOADEV] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 3.4%
YoY- 18.31%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,032,304 1,501,080 1,104,457 1,169,916 1,177,998 978,676 1,263,677 -12.62%
PBT 445,086 729,792 510,097 521,562 506,674 334,956 505,850 -8.18%
Tax -138,942 -220,272 -101,675 -112,166 -123,904 -84,640 -94,252 29.55%
NP 306,144 509,520 408,422 409,396 382,770 250,316 411,598 -17.92%
-
NP to SH 294,794 496,868 399,474 382,482 369,896 239,440 378,916 -15.42%
-
Tax Rate 31.22% 30.18% 19.93% 21.51% 24.45% 25.27% 18.63% -
Total Cost 726,160 991,560 696,035 760,520 795,228 728,360 852,079 -10.12%
-
Net Worth 4,934,718 5,190,301 5,072,339 4,860,591 4,609,345 4,738,406 4,683,094 3.55%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 275,243 - - - 258,123 -
Div Payout % - - 68.90% - - - 68.12% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 4,934,718 5,190,301 5,072,339 4,860,591 4,609,345 4,738,406 4,683,094 3.55%
NOSH 1,967,157 1,967,157 1,967,157 1,967,157 1,844,871 1,844,871 1,844,871 4.37%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 29.66% 33.94% 36.98% 34.99% 32.49% 25.58% 32.57% -
ROE 5.97% 9.57% 7.88% 7.87% 8.02% 5.05% 8.09% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 52.51 76.35 56.18 60.65 63.89 53.08 68.54 -16.28%
EPS 15.00 25.28 21.07 20.43 20.06 13.00 21.26 -20.76%
DPS 0.00 0.00 14.00 0.00 0.00 0.00 14.00 -
NAPS 2.51 2.64 2.58 2.52 2.50 2.57 2.54 -0.78%
Adjusted Per Share Value based on latest NOSH - 1,967,157
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 39.33 57.19 42.08 44.57 44.88 37.28 48.14 -12.61%
EPS 11.23 18.93 15.22 14.57 14.09 9.12 14.44 -15.44%
DPS 0.00 0.00 10.49 0.00 0.00 0.00 9.83 -
NAPS 1.8799 1.9773 1.9324 1.8517 1.756 1.8052 1.7841 3.55%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.85 1.59 2.03 2.00 2.40 2.15 2.12 -
P/RPS 3.52 2.08 3.61 3.30 3.76 4.05 3.09 9.08%
P/EPS 12.34 6.29 9.99 10.09 11.96 16.56 10.32 12.66%
EY 8.11 15.89 10.01 9.92 8.36 6.04 9.69 -11.19%
DY 0.00 0.00 6.90 0.00 0.00 0.00 6.60 -
P/NAPS 0.74 0.60 0.79 0.79 0.96 0.84 0.83 -7.37%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 29/06/20 26/02/20 26/11/19 26/08/19 29/05/19 05/03/19 -
Price 1.69 1.81 1.98 1.91 2.07 2.30 2.22 -
P/RPS 3.22 2.37 3.52 3.15 3.24 4.33 3.24 -0.41%
P/EPS 11.27 7.16 9.74 9.63 10.32 17.71 10.80 2.88%
EY 8.87 13.96 10.26 10.38 9.69 5.65 9.26 -2.83%
DY 0.00 0.00 7.07 0.00 0.00 0.00 6.31 -
P/NAPS 0.67 0.69 0.77 0.76 0.83 0.89 0.87 -15.99%

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