[UOADEV] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
05-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 56.27%
YoY- -22.86%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 877,437 588,999 244,669 1,263,677 777,325 476,948 171,985 196.06%
PBT 391,172 253,337 83,739 505,850 330,384 220,058 45,440 319.48%
Tax -84,125 -61,952 -21,160 -94,252 -69,502 -55,672 -11,626 273.65%
NP 307,047 191,385 62,579 411,598 260,882 164,386 33,814 334.66%
-
NP to SH 286,862 184,948 59,860 378,916 242,469 150,305 32,272 328.53%
-
Tax Rate 21.51% 24.45% 25.27% 18.63% 21.04% 25.30% 25.59% -
Total Cost 570,390 397,614 182,090 852,079 516,443 312,562 138,171 157.11%
-
Net Worth 4,860,591 4,609,345 4,738,406 4,683,094 4,488,692 4,211,465 4,367,445 7.38%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 258,123 - - - -
Div Payout % - - - 68.12% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 4,860,591 4,609,345 4,738,406 4,683,094 4,488,692 4,211,465 4,367,445 7.38%
NOSH 1,967,157 1,844,871 1,844,871 1,844,871 1,844,871 1,734,247 1,734,247 8.75%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 34.99% 32.49% 25.58% 32.57% 33.56% 34.47% 19.66% -
ROE 5.90% 4.01% 1.26% 8.09% 5.40% 3.57% 0.74% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 45.49 31.95 13.27 68.54 42.77 27.52 9.92 175.76%
EPS 15.32 10.03 3.25 21.26 13.77 8.67 1.86 307.32%
DPS 0.00 0.00 0.00 14.00 0.00 0.00 0.00 -
NAPS 2.52 2.50 2.57 2.54 2.47 2.43 2.52 0.00%
Adjusted Per Share Value based on latest NOSH - 1,844,871
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 33.43 22.44 9.32 48.14 29.61 18.17 6.55 196.14%
EPS 10.93 7.05 2.28 14.44 9.24 5.73 1.23 328.44%
DPS 0.00 0.00 0.00 9.83 0.00 0.00 0.00 -
NAPS 1.8517 1.756 1.8052 1.7841 1.71 1.6044 1.6638 7.38%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.00 2.40 2.15 2.12 2.30 2.38 2.42 -
P/RPS 4.40 7.51 16.20 3.09 5.38 8.65 24.39 -68.03%
P/EPS 13.45 23.93 66.22 10.32 17.24 27.44 129.96 -77.92%
EY 7.44 4.18 1.51 9.69 5.80 3.64 0.77 353.02%
DY 0.00 0.00 0.00 6.60 0.00 0.00 0.00 -
P/NAPS 0.79 0.96 0.84 0.83 0.93 0.98 0.96 -12.17%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 26/08/19 29/05/19 05/03/19 27/11/18 28/08/18 24/05/18 -
Price 1.91 2.07 2.30 2.22 2.15 2.37 2.58 -
P/RPS 4.20 6.48 17.33 3.24 5.03 8.61 26.00 -70.30%
P/EPS 12.84 20.64 70.84 10.80 16.11 27.33 138.55 -79.49%
EY 7.79 4.85 1.41 9.26 6.21 3.66 0.72 388.47%
DY 0.00 0.00 0.00 6.31 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 0.89 0.87 0.87 0.98 1.02 -17.79%

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