[UOADEV] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -4.51%
YoY- -9.48%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 867,318 1,169,916 1,036,433 1,176,438 967,401 1,508,788 992,132 -2.21%
PBT 560,830 521,562 440,512 586,721 603,613 609,276 441,434 4.06%
Tax -74,345 -112,166 -92,669 -150,213 -127,929 -150,270 -95,897 -4.15%
NP 486,485 409,396 347,842 436,508 475,684 459,005 345,537 5.86%
-
NP to SH 475,101 382,482 323,292 399,177 440,996 407,932 303,626 7.74%
-
Tax Rate 13.26% 21.51% 21.04% 25.60% 21.19% 24.66% 21.72% -
Total Cost 380,833 760,520 688,590 739,930 491,717 1,049,782 646,594 -8.43%
-
Net Worth 5,151,899 4,860,591 4,488,692 4,053,595 3,304,367 2,912,413 2,537,802 12.51%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 5,151,899 4,860,591 4,488,692 4,053,595 3,304,367 2,912,413 2,537,802 12.51%
NOSH 2,124,905 1,967,157 1,844,871 1,734,247 1,551,346 1,456,206 1,364,409 7.65%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 56.09% 34.99% 33.56% 37.10% 49.17% 30.42% 34.83% -
ROE 9.22% 7.87% 7.20% 9.85% 13.35% 14.01% 11.96% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 42.59 60.65 57.03 68.49 62.36 103.61 72.72 -8.52%
EPS 23.88 20.43 18.36 24.04 28.43 28.01 22.25 1.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.52 2.47 2.36 2.13 2.00 1.86 5.25%
Adjusted Per Share Value based on latest NOSH - 1,734,247
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 33.04 44.57 39.48 44.82 36.85 57.48 37.80 -2.21%
EPS 18.10 14.57 12.32 15.21 16.80 15.54 11.57 7.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9627 1.8517 1.71 1.5443 1.2588 1.1095 0.9668 12.51%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.60 2.00 2.30 2.59 2.50 1.92 2.11 -
P/RPS 3.76 3.30 4.03 3.78 4.01 1.85 2.90 4.41%
P/EPS 6.86 10.09 12.93 11.14 8.79 6.85 9.48 -5.24%
EY 14.58 9.92 7.73 8.97 11.37 14.59 10.55 5.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.79 0.93 1.10 1.17 0.96 1.13 -9.27%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 26/11/19 27/11/18 21/11/17 23/11/16 23/11/15 25/11/14 -
Price 1.62 1.91 2.15 2.45 2.37 2.12 2.20 -
P/RPS 3.80 3.15 3.77 3.58 3.80 2.05 3.03 3.84%
P/EPS 6.94 9.63 12.09 10.54 8.34 7.57 9.89 -5.72%
EY 14.40 10.38 8.27 9.49 11.99 13.21 10.12 6.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.76 0.87 1.04 1.11 1.06 1.18 -9.68%

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