[UOADEV] YoY Annualized 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- -71.05%
YoY- -49.02%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,501,080 978,676 687,940 618,408 804,684 1,254,800 699,940 13.54%
PBT 729,792 334,956 181,760 308,352 526,244 481,360 272,836 17.80%
Tax -220,272 -84,640 -46,504 -76,624 -129,584 -113,772 -65,024 22.52%
NP 509,520 250,316 135,256 231,728 396,660 367,588 207,812 16.10%
-
NP to SH 496,868 239,440 129,088 195,916 384,312 313,928 178,600 18.57%
-
Tax Rate 30.18% 25.27% 25.59% 24.85% 24.62% 23.64% 23.83% -
Total Cost 991,560 728,360 552,684 386,680 408,024 887,212 492,128 12.37%
-
Net Worth 5,190,301 4,738,406 4,367,445 3,261,278 3,253,274 2,835,663 2,493,964 12.98%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 5,190,301 4,738,406 4,367,445 3,261,278 3,253,274 2,835,663 2,493,964 12.98%
NOSH 1,967,157 1,844,871 1,734,247 1,630,639 1,520,221 1,432,153 1,340,840 6.59%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 33.94% 25.58% 19.66% 37.47% 49.29% 29.29% 29.69% -
ROE 9.57% 5.05% 2.96% 6.01% 11.81% 11.07% 7.16% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 76.35 53.08 39.69 37.92 52.93 87.62 52.20 6.53%
EPS 25.28 13.00 7.44 12.00 25.28 21.92 13.32 11.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.57 2.52 2.00 2.14 1.98 1.86 6.00%
Adjusted Per Share Value based on latest NOSH - 1,630,639
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 57.19 37.28 26.21 23.56 30.66 47.80 26.67 13.54%
EPS 18.93 9.12 4.92 7.46 14.64 11.96 6.80 18.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9773 1.8052 1.6638 1.2424 1.2394 1.0803 0.9501 12.98%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.59 2.15 2.42 2.70 2.12 2.21 2.17 -
P/RPS 2.08 4.05 6.10 7.12 4.01 2.52 4.16 -10.90%
P/EPS 6.29 16.56 32.49 22.47 8.39 10.08 16.29 -14.65%
EY 15.89 6.04 3.08 4.45 11.92 9.92 6.14 17.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.84 0.96 1.35 0.99 1.12 1.17 -10.52%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/06/20 29/05/19 24/05/18 22/05/17 25/05/16 27/05/15 28/05/14 -
Price 1.81 2.30 2.58 2.73 2.21 2.25 2.20 -
P/RPS 2.37 4.33 6.50 7.20 4.18 2.57 4.21 -9.12%
P/EPS 7.16 17.71 34.64 22.72 8.74 10.26 16.52 -12.99%
EY 13.96 5.65 2.89 4.40 11.44 9.74 6.05 14.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.89 1.02 1.37 1.03 1.14 1.18 -8.54%

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