[UOADEV] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -71.05%
YoY- -49.02%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,081,602 1,176,438 1,241,398 618,408 996,193 967,401 991,960 5.92%
PBT 656,061 586,721 597,122 308,352 929,364 603,613 627,670 2.98%
Tax -129,283 -150,213 -150,096 -76,624 -218,726 -127,929 -140,964 -5.58%
NP 526,778 436,508 447,026 231,728 710,638 475,684 486,706 5.40%
-
NP to SH 491,182 399,177 418,052 195,916 676,726 440,996 440,606 7.49%
-
Tax Rate 19.71% 25.60% 25.14% 24.85% 23.54% 21.19% 22.46% -
Total Cost 554,824 739,930 794,372 386,680 285,555 491,717 505,254 6.41%
-
Net Worth 4,280,790 4,053,595 3,785,638 3,261,278 3,817,347 3,304,367 3,145,015 22.75%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 259,967 - - - 244,701 - - -
Div Payout % 52.93% - - - 36.16% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 4,280,790 4,053,595 3,785,638 3,261,278 3,817,347 3,304,367 3,145,015 22.75%
NOSH 1,734,247 1,734,247 1,631,740 1,630,639 1,632,469 1,551,346 1,519,331 9.19%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 48.70% 37.10% 36.01% 37.47% 71.34% 49.17% 49.07% -
ROE 11.47% 9.85% 11.04% 6.01% 17.73% 13.35% 14.01% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 62.41 68.49 76.08 37.92 61.07 62.36 65.29 -2.95%
EPS 29.26 24.04 25.62 12.00 43.07 28.43 29.00 0.59%
DPS 15.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 2.47 2.36 2.32 2.00 2.34 2.13 2.07 12.46%
Adjusted Per Share Value based on latest NOSH - 1,630,639
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 41.21 44.82 47.29 23.56 37.95 36.85 37.79 5.92%
EPS 18.71 15.21 15.93 7.46 25.78 16.80 16.79 7.46%
DPS 9.90 0.00 0.00 0.00 9.32 0.00 0.00 -
NAPS 1.6308 1.5443 1.4422 1.2424 1.4543 1.2588 1.1981 22.75%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.39 2.59 2.55 2.70 2.35 2.50 2.19 -
P/RPS 3.83 3.78 3.35 7.12 3.85 4.01 3.35 9.31%
P/EPS 8.43 11.14 9.95 22.47 5.67 8.79 7.55 7.60%
EY 11.86 8.97 10.05 4.45 17.65 11.37 13.24 -7.05%
DY 6.28 0.00 0.00 0.00 6.38 0.00 0.00 -
P/NAPS 0.97 1.10 1.10 1.35 1.00 1.17 1.06 -5.72%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 21/02/18 21/11/17 23/08/17 22/05/17 22/02/17 23/11/16 24/08/16 -
Price 2.54 2.45 2.57 2.73 2.50 2.37 2.39 -
P/RPS 4.07 3.58 3.38 7.20 4.09 3.80 3.66 7.31%
P/EPS 8.96 10.54 10.03 22.72 6.03 8.34 8.24 5.72%
EY 11.16 9.49 9.97 4.40 16.59 11.99 12.13 -5.39%
DY 5.91 0.00 0.00 0.00 6.00 0.00 0.00 -
P/NAPS 1.03 1.04 1.11 1.37 1.07 1.11 1.15 -7.06%

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