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

Stock

[UOADEV] UOA DEVELOPMENT BERHAD

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%

Quarter Report

UOADEV - Q1 Financial Results.pdf

Latest QR

Upcoming QR

UOADEV's Result

UOADEV's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
TTM Result
Revenue	609,500	1,235,058	1,336,361	1,098,499	949,624	1,530,659	1,216,564	-10.87%
YoY %	-50.65%	-7.58%	21.65%	15.68%	-37.96%	25.82%	-	-
Horiz. %	50.10%	101.52%	109.85%	90.30%	78.06%	125.82%	100.00%	-
PBT	350,585	608,806	544,149	629,958	874,891	656,507	512,835	-6.13%
YoY %	-42.41%	11.88%	-13.62%	-28.00%	33.26%	28.02%	-	-
Horiz. %	68.36%	118.71%	106.11%	122.84%	170.60%	128.02%	100.00%	-
Tax	-40,524	-135,583	-103,786	-121,753	-205,486	-161,206	-116,051	-16.07%
YoY %	70.11%	-30.64%	14.76%	40.75%	-27.47%	-38.91%	-	-
Horiz. %	34.92%	116.83%	89.43%	104.91%	177.07%	138.91%	100.00%	-
NP	310,061	473,223	440,363	508,205	669,405	495,301	396,784	-4.02%
YoY %	-34.48%	7.46%	-13.35%	-24.08%	35.15%	24.83%	-	-
Horiz. %	78.14%	119.26%	110.98%	128.08%	168.71%	124.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	303,162	463,831	406,504	480,079	629,627	434,612	349,954	-2.36%
YoY %	-34.64%	14.10%	-15.33%	-23.75%	44.87%	24.19%	-	-
Horiz. %	86.63%	132.54%	116.16%	137.18%	179.92%	124.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.56%	22.27%	19.07%	19.33%	23.49%	24.56%	22.63%	-
YoY %	-48.09%	16.78%	-1.35%	-17.71%	-4.36%	8.53%	-	-
Horiz. %	51.08%	98.41%	84.27%	85.42%	103.80%	108.53%	100.00%	-
Total Cost	299,439	761,835	895,998	590,294	280,219	1,035,358	819,780	-15.43%
YoY %	-60.70%	-14.97%	51.79%	110.65%	-72.94%	26.30%	-	-
Horiz. %	36.53%	92.93%	109.30%	72.01%	34.18%	126.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	5.16%	9.54%	8.49%	33.92%	0.25%	14.73%	-	-
Horiz. %	192.48%	183.04%	167.10%	154.02%	115.01%	114.73%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	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 %	105.08%	59.34%	63.50%	54.15%	38.86%	52.44%	53.14%	-
YoY %	77.08%	-6.55%	17.27%	39.35%	-25.90%	-1.32%	-	-
Horiz. %	197.74%	111.67%	119.50%	101.90%	73.13%	98.68%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
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%
YoY %	5.16%	9.54%	8.49%	33.92%	0.25%	14.73%	-	-
Horiz. %	192.48%	183.04%	167.10%	154.02%	115.01%	114.73%	100.00%	-
NOSH	2,124,905	1,967,157	1,844,871	1,734,247	1,630,639	1,520,221	1,432,153	6.79%
YoY %	8.02%	6.63%	6.38%	6.35%	7.26%	6.15%	-	-
Horiz. %	148.37%	137.36%	128.82%	121.09%	113.86%	106.15%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	50.87%	38.32%	32.95%	46.26%	70.49%	32.36%	32.62%	-
YoY %	32.75%	16.30%	-28.77%	-34.37%	117.83%	-0.80%	-	-
Horiz. %	155.95%	117.47%	101.01%	141.81%	216.09%	99.20%	100.00%	-
ROE	5.55%	8.94%	8.58%	10.99%	19.31%	13.36%	12.34%	-
YoY %	-37.92%	4.20%	-21.93%	-43.09%	44.54%	8.27%	-	-
Horiz. %	44.98%	72.45%	69.53%	89.06%	156.48%	108.27%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	28.70	62.82	72.48	63.38	58.24	100.69	84.95	-16.53%
YoY %	-54.31%	-13.33%	14.36%	8.83%	-42.16%	18.53%	-	-
Horiz. %	33.78%	73.95%	85.32%	74.61%	68.56%	118.53%	100.00%	-
EPS	14.27	23.59	22.05	27.70	38.61	28.59	24.44	-8.56%
YoY %	-39.51%	6.98%	-20.40%	-28.26%	35.05%	16.98%	-	-
Horiz. %	58.39%	96.52%	90.22%	113.34%	157.98%	116.98%	100.00%	-
DPS	15.00	14.00	14.00	15.00	15.01	14.99	12.98	2.43%
YoY %	7.14%	0.00%	-6.67%	-0.07%	0.13%	15.49%	-	-
Horiz. %	115.56%	107.86%	107.86%	115.56%	115.64%	115.49%	100.00%	-
NAPS	2.57	2.64	2.57	2.52	2.00	2.14	1.98	4.43%
YoY %	-2.65%	2.72%	1.98%	26.00%	-6.54%	8.08%	-	-
Horiz. %	129.80%	133.33%	129.80%	127.27%	101.01%	108.08%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,734,247
RPS	23.22	47.05	50.91	41.85	36.18	58.31	46.35	-10.87%
YoY %	-50.65%	-7.58%	21.65%	15.67%	-37.95%	25.80%	-	-
Horiz. %	50.10%	101.51%	109.84%	90.29%	78.06%	125.80%	100.00%	-
EPS	11.55	17.67	15.49	18.29	23.99	16.56	13.33	-2.35%
YoY %	-34.63%	14.07%	-15.31%	-23.76%	44.87%	24.23%	-	-
Horiz. %	86.65%	132.56%	116.20%	137.21%	179.97%	124.23%	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	2.0793	1.9773	1.8052	1.6638	1.2424	1.2394	1.0803	11.51%
YoY %	5.16%	9.53%	8.50%	33.92%	0.24%	14.73%	-	-
Horiz. %	192.47%	183.03%	167.10%	154.01%	115.01%	114.73%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	147.83%	-14.81%	-22.25%	-17.67%	119.91%	-18.85%	-	-
Horiz. %	241.15%	97.31%	114.23%	146.92%	178.46%	81.15%	100.00%	-
P/EPS	12.61	6.74	9.75	8.74	6.99	7.42	9.04	5.69%
YoY %	87.09%	-30.87%	11.56%	25.04%	-5.80%	-17.92%	-	-
Horiz. %	139.49%	74.56%	107.85%	96.68%	77.32%	82.08%	100.00%	-
EY	7.93	14.84	10.25	11.45	14.30	13.49	11.06	-5.38%
YoY %	-46.56%	44.78%	-10.48%	-19.93%	6.00%	21.97%	-	-
Horiz. %	71.70%	134.18%	92.68%	103.53%	129.29%	121.97%	100.00%	-
DY	8.33	8.81	6.51	6.20	5.56	7.07	5.88	5.97%
YoY %	-5.45%	35.33%	5.00%	11.51%	-21.36%	20.24%	-	-
Horiz. %	141.67%	149.83%	110.71%	105.44%	94.56%	120.24%	100.00%	-
P/NAPS	0.70	0.60	0.84	0.96	1.35	0.99	1.12	-7.52%
YoY %	16.67%	-28.57%	-12.50%	-28.89%	36.36%	-11.61%	-	-
Horiz. %	62.50%	53.57%	75.00%	85.71%	120.54%	88.39%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
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%
YoY %	120.14%	-9.15%	-22.11%	-13.22%	114.16%	-17.36%	-	-
Horiz. %	239.25%	108.68%	119.62%	153.58%	176.98%	82.64%	100.00%	-
P/EPS	12.75	7.67	10.43	9.31	7.07	7.73	9.21	5.56%
YoY %	66.23%	-26.46%	12.03%	31.68%	-8.54%	-16.07%	-	-
Horiz. %	138.44%	83.28%	113.25%	101.09%	76.76%	83.93%	100.00%	-
EY	7.84	13.03	9.59	10.74	14.14	12.94	10.86	-5.28%
YoY %	-39.83%	35.87%	-10.71%	-24.05%	9.27%	19.15%	-	-
Horiz. %	72.19%	119.98%	88.31%	98.90%	130.20%	119.15%	100.00%	-
DY	8.24	7.73	6.09	5.81	5.50	6.78	5.77	6.11%
YoY %	6.60%	26.93%	4.82%	5.64%	-18.88%	17.50%	-	-
Horiz. %	142.81%	133.97%	105.55%	100.69%	95.32%	117.50%	100.00%	-
P/NAPS	0.71	0.69	0.89	1.02	1.37	1.03	1.14	-7.58%
YoY %	2.90%	-22.47%	-12.75%	-25.55%	33.01%	-9.65%	-	-
Horiz. %	62.28%	60.53%	78.07%	89.47%	120.18%	90.35%	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