[UOADEV] YoY TTM 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- -9.92%

YoY- -35.01%

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
TTM Result
Revenue	684,901	1,031,610	1,375,728	937,851	1,120,912	1,499,756	1,323,017	-10.38%
YoY %	-33.61%	-25.01%	46.69%	-16.33%	-25.26%	13.36%	-	-
Horiz. %	51.77%	77.97%	103.98%	70.89%	84.72%	113.36%	100.00%	-
PBT	390,893	479,303	539,129	577,558	914,090	729,579	518,662	-4.60%
YoY %	-18.45%	-11.10%	-6.65%	-36.82%	25.29%	40.67%	-	-
Horiz. %	75.37%	92.41%	103.95%	111.36%	176.24%	140.67%	100.00%	-
Tax	-50,640	-109,194	-100,532	-109,907	-223,292	-172,216	-124,090	-13.86%
YoY %	53.62%	-8.62%	8.53%	50.78%	-29.66%	-38.78%	-	-
Horiz. %	40.81%	88.00%	81.02%	88.57%	179.94%	138.78%	100.00%	-
NP	340,253	370,109	438,597	467,651	690,798	557,363	394,572	-2.43%
YoY %	-8.07%	-15.62%	-6.21%	-32.30%	23.94%	41.26%	-	-
Horiz. %	86.23%	93.80%	111.16%	118.52%	175.08%	141.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	334,334	361,923	413,559	432,461	665,449	489,908	338,696	-0.21%
YoY %	-7.62%	-12.49%	-4.37%	-35.01%	35.83%	44.65%	-	-
Horiz. %	98.71%	106.86%	122.10%	127.68%	196.47%	144.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.95%	22.78%	18.65%	19.03%	24.43%	23.60%	23.93%	-
YoY %	-43.15%	22.14%	-2.00%	-22.10%	3.52%	-1.38%	-	-
Horiz. %	54.12%	95.19%	77.94%	79.52%	102.09%	98.62%	100.00%	-
Total Cost	344,648	661,501	937,131	470,200	430,114	942,393	928,445	-15.21%
YoY %	-47.90%	-29.41%	99.30%	9.32%	-54.36%	1.50%	-	-
Horiz. %	37.12%	71.25%	100.94%	50.64%	46.33%	101.50%	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	318,565	275,243	258,123	259,967	244,701	227,907	185,958	9.37%
YoY %	15.74%	6.63%	-0.71%	6.24%	7.37%	22.56%	-	-
Horiz. %	171.31%	148.01%	138.81%	139.80%	131.59%	122.56%	100.00%	-
Div Payout %	95.28%	76.05%	62.42%	60.11%	36.77%	46.52%	54.90%	-
YoY %	25.29%	21.84%	3.84%	63.48%	-20.96%	-15.26%	-	-
Horiz. %	173.55%	138.52%	113.70%	109.49%	66.98%	84.74%	100.00%	-

	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	49.68%	35.88%	31.88%	49.86%	61.63%	37.16%	29.82%	-
YoY %	38.46%	12.55%	-36.06%	-19.10%	65.85%	24.61%	-	-
Horiz. %	166.60%	120.32%	106.91%	167.20%	206.67%	124.61%	100.00%	-
ROE	6.45%	7.33%	8.97%	10.27%	17.58%	15.57%	12.47%	-
YoY %	-12.01%	-18.28%	-12.66%	-41.58%	12.91%	24.86%	-	-
Horiz. %	51.72%	58.78%	71.93%	82.36%	140.98%	124.86%	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	32.25	52.47	74.62	54.11	68.68	98.64	92.51	-16.09%
YoY %	-38.54%	-29.68%	37.90%	-21.21%	-30.37%	6.63%	-	-
Horiz. %	34.86%	56.72%	80.66%	58.49%	74.24%	106.63%	100.00%	-
EPS	15.74	18.41	22.43	24.95	40.77	32.22	23.68	-6.57%
YoY %	-14.50%	-17.92%	-10.10%	-38.80%	26.54%	36.06%	-	-
Horiz. %	66.47%	77.74%	94.72%	105.36%	172.17%	136.06%	100.00%	-
DPS	15.00	14.00	14.00	15.00	15.00	15.00	13.00	2.41%
YoY %	7.14%	0.00%	-6.67%	0.00%	0.00%	15.38%	-	-
Horiz. %	115.38%	107.69%	107.69%	115.38%	115.38%	115.38%	100.00%	-
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	26.09	39.30	52.41	35.73	42.70	57.14	50.40	-10.38%
YoY %	-33.61%	-25.01%	46.68%	-16.32%	-25.27%	13.37%	-	-
Horiz. %	51.77%	77.98%	103.99%	70.89%	84.72%	113.37%	100.00%	-
EPS	12.74	13.79	15.76	16.48	25.35	18.66	12.90	-0.20%
YoY %	-7.61%	-12.50%	-4.37%	-34.99%	35.85%	44.65%	-	-
Horiz. %	98.76%	106.90%	122.17%	127.75%	196.51%	144.65%	100.00%	-
DPS	12.14	10.49	9.83	9.90	9.32	8.68	7.08	9.39%
YoY %	15.73%	6.71%	-0.71%	6.22%	7.37%	22.60%	-	-
Horiz. %	171.47%	148.16%	138.84%	139.83%	131.64%	122.60%	100.00%	-
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	5.09	3.53	3.22	4.40	3.71	2.22	2.27	14.39%
YoY %	44.19%	9.63%	-26.82%	18.60%	67.12%	-2.20%	-	-
Horiz. %	224.23%	155.51%	141.85%	193.83%	163.44%	97.80%	100.00%	-
P/EPS	10.42	10.05	10.70	9.54	6.25	6.80	8.87	2.71%
YoY %	3.68%	-6.07%	12.16%	52.64%	-8.09%	-23.34%	-	-
Horiz. %	117.47%	113.30%	120.63%	107.55%	70.46%	76.66%	100.00%	-
EY	9.60	9.95	9.35	10.48	15.99	14.71	11.28	-2.64%
YoY %	-3.52%	6.42%	-10.78%	-34.46%	8.70%	30.41%	-	-
Horiz. %	85.11%	88.21%	82.89%	92.91%	141.76%	130.41%	100.00%	-
DY	9.15	7.57	5.83	6.30	5.88	6.85	6.19	6.72%
YoY %	20.87%	29.85%	-7.46%	7.14%	-14.16%	10.66%	-	-
Horiz. %	147.82%	122.29%	94.18%	101.78%	94.99%	110.66%	100.00%	-
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	2.06	2.37	2.57	2.39	1.82	-
P/RPS	5.02	3.22	2.76	4.38	3.74	2.42	1.97	16.85%
YoY %	55.90%	16.67%	-36.99%	17.11%	54.55%	22.84%	-	-
Horiz. %	254.82%	163.45%	140.10%	222.34%	189.85%	122.84%	100.00%	-
P/EPS	10.29	9.18	9.18	9.50	6.30	7.42	7.68	4.99%
YoY %	12.09%	0.00%	-3.37%	50.79%	-15.09%	-3.39%	-	-
Horiz. %	133.98%	119.53%	119.53%	123.70%	82.03%	96.61%	100.00%	-
EY	9.72	10.89	10.89	10.53	15.87	13.48	13.01	-4.73%
YoY %	-10.74%	0.00%	3.42%	-33.65%	17.73%	3.61%	-	-
Horiz. %	74.71%	83.70%	83.70%	80.94%	121.98%	103.61%	100.00%	-
DY	9.26	8.28	6.80	6.33	5.84	6.28	7.14	4.42%
YoY %	11.84%	21.76%	7.42%	8.39%	-7.01%	-12.04%	-	-
Horiz. %	129.69%	115.97%	95.24%	88.66%	81.79%	87.96%	100.00%	-
P/NAPS	0.66	0.67	0.82	0.98	1.11	1.15	0.96	-6.04%
YoY %	-1.49%	-18.29%	-16.33%	-11.71%	-3.48%	19.79%	-	-
Horiz. %	68.75%	69.79%	85.42%	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