[UOADEV] YoY Quarter 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- 265.74%

YoY- -28.75%

Quarter Report

UOADEV - Q2 Financial Results.pdf

Latest QR

Upcoming QR

UOADEV's Result

UOADEV's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Quarter Result
Revenue	216,283	140,882	344,330	304,963	465,611	294,809	325,712	-6.59%
YoY %	53.52%	-59.09%	12.91%	-34.50%	57.94%	-9.49%	-	-
Horiz. %	66.40%	43.25%	105.72%	93.63%	142.95%	90.51%	100.00%	-
PBT	80,403	40,095	169,598	174,618	227,018	182,274	109,202	-4.97%
YoY %	100.53%	-76.36%	-2.87%	-23.08%	24.55%	66.91%	-	-
Horiz. %	73.63%	36.72%	155.31%	159.90%	207.89%	166.91%	100.00%	-
Tax	-24,519	-14,403	-40,792	-44,046	-55,892	-38,086	-27,076	-1.63%
YoY %	-70.24%	64.69%	7.39%	21.19%	-46.75%	-40.66%	-	-
Horiz. %	90.56%	53.19%	150.66%	162.68%	206.43%	140.66%	100.00%	-
NP	55,884	25,692	128,806	130,572	171,126	144,188	82,126	-6.20%
YoY %	117.52%	-80.05%	-1.35%	-23.70%	18.68%	75.57%	-	-
Horiz. %	68.05%	31.28%	156.84%	158.99%	208.37%	175.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,352	23,180	125,088	118,033	165,651	124,225	68,929	-3.87%
YoY %	134.48%	-81.47%	5.98%	-28.75%	33.35%	80.22%	-	-
Horiz. %	78.85%	33.63%	181.47%	171.24%	240.32%	180.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.50%	35.92%	24.05%	25.22%	24.62%	20.89%	24.79%	-
YoY %	-15.09%	49.36%	-4.64%	2.44%	17.86%	-15.73%	-	-
Horiz. %	123.03%	144.90%	97.01%	101.73%	99.31%	84.27%	100.00%	-
Total Cost	160,399	115,190	215,524	174,391	294,485	150,621	243,586	-6.72%
YoY %	39.25%	-46.55%	23.59%	-40.78%	95.51%	-38.17%	-	-
Horiz. %	65.85%	47.29%	88.48%	71.59%	120.90%	61.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,182,002	4,934,718	4,609,345	4,211,465	3,786,308	3,147,438	2,717,118	11.34%
YoY %	5.01%	7.06%	9.45%	11.23%	20.30%	15.84%	-	-
Horiz. %	190.72%	181.62%	169.64%	155.00%	139.35%	115.84%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	5,182,002	4,934,718	4,609,345	4,211,465	3,786,308	3,147,438	2,717,118	11.34%
YoY %	5.01%	7.06%	9.45%	11.23%	20.30%	15.84%	-	-
Horiz. %	190.72%	181.62%	169.64%	155.00%	139.35%	115.84%	100.00%	-
NOSH	2,124,905	1,967,157	1,844,871	1,734,247	1,632,029	1,520,501	1,430,062	6.81%
YoY %	8.02%	6.63%	6.38%	6.26%	7.33%	6.32%	-	-
Horiz. %	148.59%	137.56%	129.01%	121.27%	114.12%	106.32%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	25.84%	18.24%	37.41%	42.82%	36.75%	48.91%	25.21%	-
YoY %	41.67%	-51.24%	-12.63%	16.52%	-24.86%	94.01%	-	-
Horiz. %	102.50%	72.35%	148.39%	169.85%	145.78%	194.01%	100.00%	-
ROE	1.05%	0.47%	2.71%	2.80%	4.38%	3.95%	2.54%	-
YoY %	123.40%	-82.66%	-3.21%	-36.07%	10.89%	55.51%	-	-
Horiz. %	41.34%	18.50%	106.69%	110.24%	172.44%	155.51%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	10.18	7.17	18.68	17.60	28.53	19.39	22.78	-12.55%
YoY %	41.98%	-61.62%	6.14%	-38.31%	47.14%	-14.88%	-	-
Horiz. %	44.69%	31.47%	82.00%	77.26%	125.24%	85.12%	100.00%	-
EPS	2.56	1.18	6.78	6.81	10.15	8.17	4.82	-10.00%
YoY %	116.95%	-82.60%	-0.44%	-32.91%	24.24%	69.50%	-	-
Horiz. %	53.11%	24.48%	140.66%	141.29%	210.58%	169.50%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.44	2.51	2.50	2.43	2.32	2.07	1.90	4.25%
YoY %	-2.79%	0.40%	2.88%	4.74%	12.08%	8.95%	-	-
Horiz. %	128.42%	132.11%	131.58%	127.89%	122.11%	108.95%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,734,247
RPS	8.24	5.37	13.12	11.62	17.74	11.23	12.41	-6.59%
YoY %	53.45%	-59.07%	12.91%	-34.50%	57.97%	-9.51%	-	-
Horiz. %	66.40%	43.27%	105.72%	93.63%	142.95%	90.49%	100.00%	-
EPS	2.07	0.88	4.77	4.50	6.31	4.73	2.63	-3.90%
YoY %	135.23%	-81.55%	6.00%	-28.68%	33.40%	79.85%	-	-
Horiz. %	78.71%	33.46%	181.37%	171.10%	239.92%	179.85%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.9742	1.8799	1.756	1.6044	1.4424	1.1991	1.0351	11.35%
YoY %	5.02%	7.06%	9.45%	11.23%	20.29%	15.84%	-	-
Horiz. %	190.73%	181.62%	169.65%	155.00%	139.35%	115.84%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	1.64	1.85	2.40	2.38	2.55	2.19	2.10	-
P/RPS	16.10	25.82	12.85	13.53	8.94	11.30	9.22	9.72%
YoY %	-37.65%	100.93%	-5.03%	51.34%	-20.88%	22.56%	-	-
Horiz. %	174.62%	280.04%	139.37%	146.75%	96.96%	122.56%	100.00%	-
P/EPS	64.08	156.91	35.37	34.95	25.12	26.81	43.57	6.63%
YoY %	-59.16%	343.62%	1.20%	39.13%	-6.30%	-38.47%	-	-
Horiz. %	147.07%	360.13%	81.18%	80.22%	57.65%	61.53%	100.00%	-
EY	1.56	0.64	2.83	2.86	3.98	3.73	2.30	-6.25%
YoY %	143.75%	-77.39%	-1.05%	-28.14%	6.70%	62.17%	-	-
Horiz. %	67.83%	27.83%	123.04%	124.35%	173.04%	162.17%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.67	0.74	0.96	0.98	1.10	1.06	1.11	-8.06%
YoY %	-9.46%	-22.92%	-2.04%	-10.91%	3.77%	-4.50%	-	-
Horiz. %	60.36%	66.67%	86.49%	88.29%	99.10%	95.50%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	26/08/21	26/08/20	26/08/19	28/08/18	23/08/17	24/08/16	20/08/15	-
Price	1.62	1.69	2.07	2.37	2.57	2.39	1.82	-
P/RPS	15.91	23.58	11.08	13.47	9.01	12.33	7.99	12.15%
YoY %	-32.53%	112.82%	-17.74%	49.50%	-26.93%	54.32%	-	-
Horiz. %	199.12%	295.12%	138.67%	168.59%	112.77%	154.32%	100.00%	-
P/EPS	63.30	143.34	30.51	34.80	25.32	29.25	37.76	8.98%
YoY %	-55.84%	369.81%	-12.33%	37.44%	-13.44%	-22.54%	-	-
Horiz. %	167.64%	379.61%	80.80%	92.16%	67.06%	77.46%	100.00%	-
EY	1.58	0.70	3.28	2.87	3.95	3.42	2.65	-8.25%
YoY %	125.71%	-78.66%	14.29%	-27.34%	15.50%	29.06%	-	-
Horiz. %	59.62%	26.42%	123.77%	108.30%	149.06%	129.06%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.66	0.67	0.83	0.98	1.11	1.15	0.96	-6.04%
YoY %	-1.49%	-19.28%	-15.31%	-11.71%	-3.48%	19.79%	-	-
Horiz. %	68.75%	69.79%	86.46%	102.08%	115.63%	119.79%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos