[UOADEV] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 5.69%
YoY- 35.83%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,098,499 1,081,602 1,152,971 1,120,912 949,624 996,193 1,237,148 -7.62%
PBT 629,958 656,061 916,695 914,090 874,891 929,364 641,039 -1.15%
Tax -121,753 -129,283 -235,439 -223,292 -205,486 -218,726 -140,497 -9.11%
NP 508,205 526,778 681,256 690,798 669,405 710,638 500,542 1.01%
-
NP to SH 480,079 491,182 645,362 665,449 629,627 676,726 441,814 5.69%
-
Tax Rate 19.33% 19.71% 25.68% 24.43% 23.49% 23.54% 21.92% -
Total Cost 590,294 554,824 471,715 430,114 280,219 285,555 736,606 -13.73%
-
Net Worth 4,367,445 4,280,790 4,053,595 3,786,308 3,261,278 3,817,347 3,434,244 17.39%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 259,967 259,967 244,701 244,701 244,701 244,701 227,907 9.17%
Div Payout % 54.15% 52.93% 37.92% 36.77% 38.86% 36.16% 51.58% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 4,367,445 4,280,790 4,053,595 3,786,308 3,261,278 3,817,347 3,434,244 17.39%
NOSH 1,734,247 1,734,247 1,734,247 1,632,029 1,630,639 1,632,469 1,612,321 4.98%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 46.26% 48.70% 59.09% 61.63% 70.49% 71.34% 40.46% -
ROE 10.99% 11.47% 15.92% 17.58% 19.31% 17.73% 12.86% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 63.38 62.41 67.13 68.68 58.24 61.07 76.73 -11.97%
EPS 27.70 28.34 37.57 40.77 38.61 41.48 27.40 0.72%
DPS 15.00 15.00 14.25 15.00 15.01 15.00 14.14 4.01%
NAPS 2.52 2.47 2.36 2.32 2.00 2.34 2.13 11.87%
Adjusted Per Share Value based on latest NOSH - 1,632,029
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 41.85 41.21 43.92 42.70 36.18 37.95 47.13 -7.62%
EPS 18.29 18.71 24.59 25.35 23.99 25.78 16.83 5.70%
DPS 9.90 9.90 9.32 9.32 9.32 9.32 8.68 9.17%
NAPS 1.6638 1.6308 1.5443 1.4424 1.2424 1.4543 1.3083 17.39%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.42 2.39 2.59 2.55 2.70 2.35 2.50 -
P/RPS 3.82 3.83 3.86 3.71 4.64 3.85 3.26 11.15%
P/EPS 8.74 8.43 6.89 6.25 6.99 5.67 9.12 -2.79%
EY 11.45 11.86 14.51 15.99 14.30 17.65 10.96 2.96%
DY 6.20 6.28 5.50 5.88 5.56 6.38 5.65 6.39%
P/NAPS 0.96 0.97 1.10 1.10 1.35 1.00 1.17 -12.36%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 21/02/18 21/11/17 23/08/17 22/05/17 22/02/17 23/11/16 -
Price 2.58 2.54 2.45 2.57 2.73 2.55 2.37 -
P/RPS 4.07 4.07 3.65 3.74 4.69 4.18 3.09 20.17%
P/EPS 9.31 8.96 6.52 6.30 7.07 6.15 8.65 5.02%
EY 10.74 11.16 15.34 15.87 14.14 16.27 11.56 -4.79%
DY 5.81 5.91 5.81 5.84 5.50 5.88 5.96 -1.68%
P/NAPS 1.02 1.03 1.04 1.11 1.37 1.09 1.11 -5.48%

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