[UOADEV] YoY Cumulative 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- -92.76%
YoY- -49.02%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 375,270 244,669 171,985 154,602 201,171 313,700 174,985 13.54%
PBT 182,448 83,739 45,440 77,088 131,561 120,340 68,209 17.80%
Tax -55,068 -21,160 -11,626 -19,156 -32,396 -28,443 -16,256 22.52%
NP 127,380 62,579 33,814 57,932 99,165 91,897 51,953 16.10%
-
NP to SH 124,217 59,860 32,272 48,979 96,078 78,482 44,650 18.57%
-
Tax Rate 30.18% 25.27% 25.59% 24.85% 24.62% 23.64% 23.83% -
Total Cost 247,890 182,090 138,171 96,670 102,006 221,803 123,032 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 2.39% 1.26% 0.74% 1.50% 2.95% 2.77% 1.79% -
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 19.09 13.27 9.92 9.48 13.23 21.90 13.05 6.53%
EPS 6.32 3.25 1.86 3.00 6.32 5.48 3.33 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 14.30 9.32 6.55 5.89 7.66 11.95 6.67 13.54%
EPS 4.73 2.28 1.23 1.87 3.66 2.99 1.70 18.57%
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 8.33 16.20 24.39 28.48 16.02 10.09 16.63 -10.87%
P/EPS 25.17 66.22 129.96 89.89 33.54 40.33 65.17 -14.65%
EY 3.97 1.51 0.77 1.11 2.98 2.48 1.53 17.20%
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 9.48 17.33 26.00 28.79 16.70 10.27 16.86 -9.14%
P/EPS 28.65 70.84 138.55 90.89 34.97 41.06 66.07 -12.98%
EY 3.49 1.41 0.72 1.10 2.86 2.44 1.51 14.97%
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