[UOADEV] YoY 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- -45.45%
YoY- -18.19%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
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 134,337 288,438 300,377 261,630 229,571 492,179 349,855 -14.73%
PBT 198,080 137,835 110,326 141,480 138,875 227,415 159,492 3.67%
Tax 13,712 -22,173 -13,830 -37,612 -25,465 -57,184 -36,630 -
NP 211,792 115,662 96,496 103,868 113,410 170,231 122,862 9.49%
-
NP to SH 208,929 101,914 92,164 90,357 110,444 158,538 102,883 12.51%
-
Tax Rate -6.92% 16.09% 12.54% 26.58% 18.34% 25.15% 22.97% -
Total Cost -77,455 172,776 203,881 157,762 116,161 321,948 226,993 -
-
Net Worth 5,151,899 4,860,591 4,488,692 4,053,595 3,434,244 3,014,030 2,628,604 11.85%
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 3,434,244 3,014,030 2,628,604 11.85%
NOSH 2,124,905 1,967,157 1,844,871 1,734,247 1,612,321 1,507,015 1,413,227 7.02%
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 157.66% 40.10% 32.12% 39.70% 49.40% 34.59% 35.12% -
ROE 4.06% 2.10% 2.05% 2.23% 3.22% 5.26% 3.91% -
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 6.60 14.95 16.53 15.23 14.24 32.66 24.76 -19.76%
EPS 10.26 5.28 5.07 5.26 6.85 10.52 7.28 5.87%
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 5.12 10.99 11.44 9.97 8.75 18.75 13.33 -14.72%
EPS 7.96 3.88 3.51 3.44 4.21 6.04 3.92 12.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9627 1.8517 1.71 1.5443 1.3083 1.1482 1.0014 11.85%
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 24.25 13.37 13.92 17.00 17.56 5.88 8.52 19.02%
P/EPS 15.59 37.85 45.35 49.23 36.50 18.25 28.98 -9.80%
EY 6.41 2.64 2.21 2.03 2.74 5.48 3.45 10.86%
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 24.56 12.77 13.01 16.08 16.64 6.49 8.89 18.43%
P/EPS 15.79 36.15 42.39 46.57 34.60 20.15 30.22 -10.24%
EY 6.33 2.77 2.36 2.15 2.89 4.96 3.31 11.40%
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