[UOADEV] QoQ Cumulative 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- -92.76%
YoY- -49.02%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,081,602 882,329 620,699 154,602 996,193 725,551 495,980 67.92%
PBT 656,061 440,041 298,561 77,088 929,364 452,710 313,835 63.27%
Tax -129,283 -112,660 -75,048 -19,156 -218,726 -95,947 -70,482 49.67%
NP 526,778 327,381 223,513 57,932 710,638 356,763 243,353 67.10%
-
NP to SH 491,182 299,383 209,026 48,979 676,726 330,747 220,303 70.41%
-
Tax Rate 19.71% 25.60% 25.14% 24.85% 23.54% 21.19% 22.46% -
Total Cost 554,824 554,948 397,186 96,670 285,555 368,788 252,627 68.71%
-
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% 7.39% 5.52% 1.50% 17.73% 10.01% 7.00% -
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 51.37 38.04 9.48 61.07 46.77 32.64 53.87%
EPS 29.26 18.03 12.81 3.00 43.07 21.32 14.50 59.48%
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 33.61 23.65 5.89 37.95 27.64 18.90 67.91%
EPS 18.71 11.41 7.96 1.87 25.78 12.60 8.39 70.44%
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 5.04 6.70 28.48 3.85 5.35 6.71 -31.11%
P/EPS 8.43 14.86 19.91 89.89 5.67 11.73 15.10 -32.12%
EY 11.86 6.73 5.02 1.11 17.65 8.53 6.62 47.35%
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 4.77 6.76 28.79 4.09 5.07 7.32 -32.31%
P/EPS 8.96 14.06 20.06 90.89 6.03 11.12 16.48 -33.31%
EY 11.16 7.11 4.98 1.10 16.59 9.00 6.07 49.91%
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