[UOADEV] YoY TTM Result on 31-Mar-2018 [#1]

Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -2.26%
YoY- -23.75%
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 609,500 1,235,058 1,336,361 1,098,499 949,624 1,530,659 1,216,564 -10.87%
PBT 350,585 608,806 544,149 629,958 874,891 656,507 512,835 -6.13%
Tax -40,524 -135,583 -103,786 -121,753 -205,486 -161,206 -116,051 -16.07%
NP 310,061 473,223 440,363 508,205 669,405 495,301 396,784 -4.02%
-
NP to SH 303,162 463,831 406,504 480,079 629,627 434,612 349,954 -2.36%
-
Tax Rate 11.56% 22.27% 19.07% 19.33% 23.49% 24.56% 22.63% -
Total Cost 299,439 761,835 895,998 590,294 280,219 1,035,358 819,780 -15.43%
-
Net Worth 5,458,092 5,190,301 4,738,406 4,367,445 3,261,278 3,253,274 2,835,663 11.52%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 318,565 275,243 258,123 259,967 244,701 227,907 185,958 9.37%
Div Payout % 105.08% 59.34% 63.50% 54.15% 38.86% 52.44% 53.14% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 5,458,092 5,190,301 4,738,406 4,367,445 3,261,278 3,253,274 2,835,663 11.52%
NOSH 2,124,905 1,967,157 1,844,871 1,734,247 1,630,639 1,520,221 1,432,153 6.79%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 50.87% 38.32% 32.95% 46.26% 70.49% 32.36% 32.62% -
ROE 5.55% 8.94% 8.58% 10.99% 19.31% 13.36% 12.34% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 28.70 62.82 72.48 63.38 58.24 100.69 84.95 -16.53%
EPS 14.27 23.59 22.05 27.70 38.61 28.59 24.44 -8.56%
DPS 15.00 14.00 14.00 15.00 15.01 14.99 12.98 2.43%
NAPS 2.57 2.64 2.57 2.52 2.00 2.14 1.98 4.43%
Adjusted Per Share Value based on latest NOSH - 1,734,247
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 23.22 47.05 50.91 41.85 36.18 58.31 46.35 -10.87%
EPS 11.55 17.67 15.49 18.29 23.99 16.56 13.33 -2.35%
DPS 12.14 10.49 9.83 9.90 9.32 8.68 7.08 9.39%
NAPS 2.0793 1.9773 1.8052 1.6638 1.2424 1.2394 1.0803 11.51%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.80 1.59 2.15 2.42 2.70 2.12 2.21 -
P/RPS 6.27 2.53 2.97 3.82 4.64 2.11 2.60 15.78%
P/EPS 12.61 6.74 9.75 8.74 6.99 7.42 9.04 5.69%
EY 7.93 14.84 10.25 11.45 14.30 13.49 11.06 -5.38%
DY 8.33 8.81 6.51 6.20 5.56 7.07 5.88 5.97%
P/NAPS 0.70 0.60 0.84 0.96 1.35 0.99 1.12 -7.52%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 29/06/20 29/05/19 24/05/18 22/05/17 25/05/16 27/05/15 -
Price 1.82 1.81 2.30 2.58 2.73 2.21 2.25 -
P/RPS 6.34 2.88 3.17 4.07 4.69 2.19 2.65 15.63%
P/EPS 12.75 7.67 10.43 9.31 7.07 7.73 9.21 5.56%
EY 7.84 13.03 9.59 10.74 14.14 12.94 10.86 -5.28%
DY 8.24 7.73 6.09 5.81 5.50 6.78 5.77 6.11%
P/NAPS 0.71 0.69 0.89 1.02 1.37 1.03 1.14 -7.58%

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