[UOADEV] YoY TTM Result on 30-Sep-2018 [#3]

Stock

[UOADEV] UOA DEVELOPMENT BERHAD

Announcement Date

27-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- 0.42%

YoY- -32.71%

Quarter Report

UOADEV's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
TTM Result
Revenue	605,147	877,509	1,363,789	976,598	1,152,971	1,237,148	1,465,341	-13.69%
YoY %	-31.04%	-35.66%	39.65%	-15.30%	-6.80%	-15.57%	-	-
Horiz. %	41.30%	59.88%	93.07%	66.65%	78.68%	84.43%	100.00%	-
PBT	239,897	539,548	566,638	546,404	916,695	641,039	586,585	-13.83%
YoY %	-55.54%	-4.78%	3.70%	-40.39%	43.00%	9.28%	-	-
Horiz. %	40.90%	91.98%	96.60%	93.15%	156.28%	109.28%	100.00%	-
Tax	-77,117	-73,309	-108,875	-86,125	-235,439	-140,497	-144,644	-9.94%
YoY %	-5.19%	32.67%	-26.42%	63.42%	-67.58%	2.87%	-	-
Horiz. %	53.32%	50.68%	75.27%	59.54%	162.77%	97.13%	100.00%	-
NP	162,780	466,239	457,763	460,279	681,256	500,542	441,941	-15.32%
YoY %	-65.09%	1.85%	-0.55%	-32.44%	36.10%	13.26%	-	-
Horiz. %	36.83%	105.50%	103.58%	104.15%	154.15%	113.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	158,552	468,938	423,309	434,268	645,362	441,814	394,351	-14.07%
YoY %	-66.19%	10.78%	-2.52%	-32.71%	46.07%	12.04%	-	-
Horiz. %	40.21%	118.91%	107.34%	110.12%	163.65%	112.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.15%	13.59%	19.21%	15.76%	25.68%	21.92%	24.66%	-
YoY %	136.57%	-29.26%	21.89%	-38.63%	17.15%	-11.11%	-	-
Horiz. %	130.37%	55.11%	77.90%	63.91%	104.14%	88.89%	100.00%	-
Total Cost	442,367	411,270	906,026	516,319	471,715	736,606	1,023,400	-13.03%
YoY %	7.56%	-54.61%	75.48%	9.46%	-35.96%	-28.02%	-	-
Horiz. %	43.23%	40.19%	88.53%	50.45%	46.09%	71.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,404,069	5,151,899	4,860,591	4,488,692	4,053,595	3,434,244	3,014,030	10.21%
YoY %	4.89%	5.99%	8.29%	10.73%	18.03%	13.94%	-	-
Horiz. %	179.30%	170.93%	161.27%	148.93%	134.49%	113.94%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	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 %	200.92%	58.70%	60.98%	59.86%	37.92%	51.58%	47.16%	-
YoY %	242.28%	-3.74%	1.87%	57.86%	-26.48%	9.37%	-	-
Horiz. %	426.04%	124.47%	129.30%	126.93%	80.41%	109.37%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	5,404,069	5,151,899	4,860,591	4,488,692	4,053,595	3,434,244	3,014,030	10.21%
YoY %	4.89%	5.99%	8.29%	10.73%	18.03%	13.94%	-	-
Horiz. %	179.30%	170.93%	161.27%	148.93%	134.49%	113.94%	100.00%	-
NOSH	2,327,599	2,124,905	1,967,157	1,844,871	1,734,247	1,612,321	1,507,015	7.50%
YoY %	9.54%	8.02%	6.63%	6.38%	7.56%	6.99%	-	-
Horiz. %	154.45%	141.00%	130.53%	122.42%	115.08%	106.99%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	26.90%	53.13%	33.57%	47.13%	59.09%	40.46%	30.16%	-
YoY %	-49.37%	58.27%	-28.77%	-20.24%	46.05%	34.15%	-	-
Horiz. %	89.19%	176.16%	111.31%	156.27%	195.92%	134.15%	100.00%	-
ROE	2.93%	9.10%	8.71%	9.67%	15.92%	12.86%	13.08%	-
YoY %	-67.80%	4.48%	-9.93%	-39.26%	23.79%	-1.68%	-	-
Horiz. %	22.40%	69.57%	66.59%	73.93%	121.71%	98.32%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	26.54	43.09	70.71	53.74	67.13	76.73	97.23	-19.44%
YoY %	-38.41%	-39.06%	31.58%	-19.95%	-12.51%	-21.08%	-	-
Horiz. %	27.30%	44.32%	72.72%	55.27%	69.04%	78.92%	100.00%	-
EPS	6.95	23.03	21.95	23.90	37.57	27.40	26.17	-19.81%
YoY %	-69.82%	4.92%	-8.16%	-36.39%	37.12%	4.70%	-	-
Horiz. %	26.56%	88.00%	83.87%	91.33%	143.56%	104.70%	100.00%	-
DPS	13.97	13.52	13.38	14.31	14.25	14.14	12.34	2.08%
YoY %	3.33%	1.05%	-6.50%	0.42%	0.78%	14.59%	-	-
Horiz. %	113.21%	109.56%	108.43%	115.96%	115.48%	114.59%	100.00%	-
NAPS	2.37	2.53	2.52	2.47	2.36	2.13	2.00	2.86%
YoY %	-6.32%	0.40%	2.02%	4.66%	10.80%	6.50%	-	-
Horiz. %	118.50%	126.50%	126.00%	123.50%	118.00%	106.50%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,844,871
RPS	23.05	33.43	51.96	37.20	43.92	47.13	55.82	-13.69%
YoY %	-31.05%	-35.66%	39.68%	-15.30%	-6.81%	-15.57%	-	-
Horiz. %	41.29%	59.89%	93.08%	66.64%	78.68%	84.43%	100.00%	-
EPS	6.04	17.86	16.13	16.54	24.59	16.83	15.02	-14.07%
YoY %	-66.18%	10.73%	-2.48%	-32.74%	46.11%	12.05%	-	-
Horiz. %	40.21%	118.91%	107.39%	110.12%	163.72%	112.05%	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	2.0588	1.9627	1.8517	1.71	1.5443	1.3083	1.1482	10.21%
YoY %	4.90%	5.99%	8.29%	10.73%	18.04%	13.94%	-	-
Horiz. %	179.31%	170.94%	161.27%	148.93%	134.50%	113.94%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	1.66	1.60	2.00	2.30	2.59	2.50	1.92	-
P/RPS	6.25	3.71	2.83	4.28	3.86	3.26	1.97	21.19%
YoY %	68.46%	31.10%	-33.88%	10.88%	18.40%	65.48%	-	-
Horiz. %	317.26%	188.32%	143.65%	217.26%	195.94%	165.48%	100.00%	-
P/EPS	23.87	6.95	9.11	9.62	6.89	9.12	7.34	21.69%
YoY %	243.45%	-23.71%	-5.30%	39.62%	-24.45%	24.25%	-	-
Horiz. %	325.20%	94.69%	124.11%	131.06%	93.87%	124.25%	100.00%	-
EY	4.19	14.39	10.97	10.39	14.51	10.96	13.63	-17.83%
YoY %	-70.88%	31.18%	5.58%	-28.39%	32.39%	-19.59%	-	-
Horiz. %	30.74%	105.58%	80.48%	76.23%	106.46%	80.41%	100.00%	-
DY	8.42	8.45	6.69	6.22	5.50	5.65	6.43	4.59%
YoY %	-0.36%	26.31%	7.56%	13.09%	-2.65%	-12.13%	-	-
Horiz. %	130.95%	131.42%	104.04%	96.73%	85.54%	87.87%	100.00%	-
P/NAPS	0.70	0.63	0.79	0.93	1.10	1.17	0.96	-5.12%
YoY %	11.11%	-20.25%	-15.05%	-15.45%	-5.98%	21.88%	-	-
Horiz. %	72.92%	65.62%	82.29%	96.88%	114.58%	121.88%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	26/11/21	25/11/20	26/11/19	27/11/18	21/11/17	23/11/16	23/11/15	-
Price	1.70	1.62	1.89	2.15	2.45	2.37	2.12	-
P/RPS	6.41	3.76	2.67	4.00	3.65	3.09	2.18	19.67%
YoY %	70.48%	40.82%	-33.25%	9.59%	18.12%	41.74%	-	-
Horiz. %	294.04%	172.48%	122.48%	183.49%	167.43%	141.74%	100.00%	-
P/EPS	24.45	7.03	8.61	9.00	6.52	8.65	8.10	20.19%
YoY %	247.80%	-18.35%	-4.33%	38.04%	-24.62%	6.79%	-	-
Horiz. %	301.85%	86.79%	106.30%	111.11%	80.49%	106.79%	100.00%	-
EY	4.09	14.22	11.61	11.11	15.34	11.56	12.34	-16.79%
YoY %	-71.24%	22.48%	4.50%	-27.57%	32.70%	-6.32%	-	-
Horiz. %	33.14%	115.24%	94.08%	90.03%	124.31%	93.68%	100.00%	-
DY	8.22	8.34	7.08	6.65	5.81	5.96	5.82	5.91%
YoY %	-1.44%	17.80%	6.47%	14.46%	-2.52%	2.41%	-	-
Horiz. %	141.24%	143.30%	121.65%	114.26%	99.83%	102.41%	100.00%	-
P/NAPS	0.72	0.64	0.75	0.87	1.04	1.11	1.06	-6.23%
YoY %	12.50%	-14.67%	-13.79%	-16.35%	-6.31%	4.72%	-	-
Horiz. %	67.92%	60.38%	70.75%	82.08%	98.11%	104.72%	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