[UOADEV] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 0.42%
YoY- -32.71%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,375,728 1,336,361 1,263,677 976,598 937,851 1,098,499 1,081,602 17.44%
PBT 539,129 544,149 505,850 546,404 577,558 629,958 656,061 -12.29%
Tax -100,532 -103,786 -94,252 -86,125 -109,907 -121,753 -129,283 -15.47%
NP 438,597 440,363 411,598 460,279 467,651 508,205 526,778 -11.52%
-
NP to SH 413,559 406,504 378,916 434,268 432,461 480,079 491,182 -10.86%
-
Tax Rate 18.65% 19.07% 18.63% 15.76% 19.03% 19.33% 19.71% -
Total Cost 937,131 895,998 852,079 516,319 470,200 590,294 554,824 41.96%
-
Net Worth 4,609,345 4,738,406 4,683,094 4,488,692 4,211,465 4,367,445 4,280,790 5.06%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 258,123 258,123 258,123 259,967 259,967 259,967 259,967 -0.47%
Div Payout % 62.42% 63.50% 68.12% 59.86% 60.11% 54.15% 52.93% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 4,609,345 4,738,406 4,683,094 4,488,692 4,211,465 4,367,445 4,280,790 5.06%
NOSH 1,844,871 1,844,871 1,844,871 1,844,871 1,734,247 1,734,247 1,734,247 4.22%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 31.88% 32.95% 32.57% 47.13% 49.86% 46.26% 48.70% -
ROE 8.97% 8.58% 8.09% 9.67% 10.27% 10.99% 11.47% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 74.62 72.48 68.54 53.74 54.11 63.38 62.41 12.68%
EPS 22.43 22.05 20.55 23.90 24.95 27.70 28.34 -14.47%
DPS 14.00 14.00 14.00 14.31 15.00 15.00 15.00 -4.50%
NAPS 2.50 2.57 2.54 2.47 2.43 2.52 2.47 0.81%
Adjusted Per Share Value based on latest NOSH - 1,844,871
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 52.41 50.91 48.14 37.20 35.73 41.85 41.21 17.43%
EPS 15.76 15.49 14.44 16.54 16.48 18.29 18.71 -10.83%
DPS 9.83 9.83 9.83 9.90 9.90 9.90 9.90 -0.47%
NAPS 1.756 1.8052 1.7841 1.71 1.6044 1.6638 1.6308 5.06%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.40 2.15 2.12 2.30 2.38 2.42 2.39 -
P/RPS 3.22 2.97 3.09 4.28 4.40 3.82 3.83 -10.95%
P/EPS 10.70 9.75 10.32 9.62 9.54 8.74 8.43 17.28%
EY 9.35 10.25 9.69 10.39 10.48 11.45 11.86 -14.69%
DY 5.83 6.51 6.60 6.22 6.30 6.20 6.28 -4.84%
P/NAPS 0.96 0.84 0.83 0.93 0.98 0.96 0.97 -0.69%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 29/05/19 05/03/19 27/11/18 28/08/18 24/05/18 21/02/18 -
Price 2.06 2.30 2.22 2.15 2.37 2.58 2.54 -
P/RPS 2.76 3.17 3.24 4.00 4.38 4.07 4.07 -22.86%
P/EPS 9.18 10.43 10.80 9.00 9.50 9.31 8.96 1.63%
EY 10.89 9.59 9.26 11.11 10.53 10.74 11.16 -1.62%
DY 6.80 6.09 6.31 6.65 6.33 5.81 5.91 9.83%
P/NAPS 0.82 0.89 0.87 0.87 0.98 1.02 1.03 -14.13%

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