[UOADEV] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -9.92%
YoY- -35.01%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,336,361 1,263,677 976,598 937,851 1,098,499 1,081,602 1,152,971 10.35%
PBT 544,149 505,850 546,404 577,558 629,958 656,061 916,695 -29.39%
Tax -103,786 -94,252 -86,125 -109,907 -121,753 -129,283 -235,439 -42.10%
NP 440,363 411,598 460,279 467,651 508,205 526,778 681,256 -25.26%
-
NP to SH 406,504 378,916 434,268 432,461 480,079 491,182 645,362 -26.53%
-
Tax Rate 19.07% 18.63% 15.76% 19.03% 19.33% 19.71% 25.68% -
Total Cost 895,998 852,079 516,319 470,200 590,294 554,824 471,715 53.43%
-
Net Worth 4,738,406 4,683,094 4,488,692 4,211,465 4,367,445 4,280,790 4,053,595 10.97%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 258,123 258,123 259,967 259,967 259,967 259,967 244,701 3.62%
Div Payout % 63.50% 68.12% 59.86% 60.11% 54.15% 52.93% 37.92% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 4,738,406 4,683,094 4,488,692 4,211,465 4,367,445 4,280,790 4,053,595 10.97%
NOSH 1,844,871 1,844,871 1,844,871 1,734,247 1,734,247 1,734,247 1,734,247 4.21%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 32.95% 32.57% 47.13% 49.86% 46.26% 48.70% 59.09% -
ROE 8.58% 8.09% 9.67% 10.27% 10.99% 11.47% 15.92% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 72.48 68.54 53.74 54.11 63.38 62.41 67.13 5.24%
EPS 22.05 20.55 23.90 24.95 27.70 28.34 37.57 -29.92%
DPS 14.00 14.00 14.31 15.00 15.00 15.00 14.25 -1.17%
NAPS 2.57 2.54 2.47 2.43 2.52 2.47 2.36 5.85%
Adjusted Per Share Value based on latest NOSH - 1,734,247
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 50.91 48.14 37.20 35.73 41.85 41.21 43.92 10.35%
EPS 15.49 14.44 16.54 16.48 18.29 18.71 24.59 -26.53%
DPS 9.83 9.83 9.90 9.90 9.90 9.90 9.32 3.61%
NAPS 1.8052 1.7841 1.71 1.6044 1.6638 1.6308 1.5443 10.97%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.15 2.12 2.30 2.38 2.42 2.39 2.59 -
P/RPS 2.97 3.09 4.28 4.40 3.82 3.83 3.86 -16.04%
P/EPS 9.75 10.32 9.62 9.54 8.74 8.43 6.89 26.07%
EY 10.25 9.69 10.39 10.48 11.45 11.86 14.51 -20.69%
DY 6.51 6.60 6.22 6.30 6.20 6.28 5.50 11.90%
P/NAPS 0.84 0.83 0.93 0.98 0.96 0.97 1.10 -16.46%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 05/03/19 27/11/18 28/08/18 24/05/18 21/02/18 21/11/17 -
Price 2.30 2.22 2.15 2.37 2.58 2.54 2.45 -
P/RPS 3.17 3.24 4.00 4.38 4.07 4.07 3.65 -8.97%
P/EPS 10.43 10.80 9.00 9.50 9.31 8.96 6.52 36.81%
EY 9.59 9.26 11.11 10.53 10.74 11.16 15.34 -26.90%
DY 6.09 6.31 6.65 6.33 5.81 5.91 5.81 3.19%
P/NAPS 0.89 0.87 0.87 0.98 1.02 1.03 1.04 -9.87%

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