[UOADEV] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -6.09%
YoY- 18.08%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 804,684 1,643,188 1,508,788 1,278,824 1,254,800 1,077,849 992,132 -13.01%
PBT 526,244 645,286 609,276 459,084 481,360 460,704 441,434 12.41%
Tax -129,584 -157,253 -150,270 -111,038 -113,772 -103,864 -95,897 22.20%
NP 396,660 488,033 459,005 348,046 367,588 356,840 345,537 9.62%
-
NP to SH 384,312 417,016 407,932 294,822 313,928 316,122 303,626 16.99%
-
Tax Rate 24.62% 24.37% 24.66% 24.19% 23.64% 22.54% 21.72% -
Total Cost 408,024 1,155,155 1,049,782 930,778 887,212 721,009 646,594 -26.40%
-
Net Worth 3,253,274 3,048,104 2,912,413 2,719,231 2,835,663 2,651,613 2,537,802 17.98%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 220,877 - - - 179,536 - -
Div Payout % - 52.97% - - - 56.79% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 3,253,274 3,048,104 2,912,413 2,719,231 2,835,663 2,651,613 2,537,802 17.98%
NOSH 1,520,221 1,472,514 1,456,206 1,431,174 1,432,153 1,381,048 1,364,409 7.46%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 49.29% 29.70% 30.42% 27.22% 29.29% 33.11% 34.83% -
ROE 11.81% 13.68% 14.01% 10.84% 11.07% 11.92% 11.96% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 52.93 111.59 103.61 89.35 87.62 78.05 72.72 -19.06%
EPS 25.28 28.32 28.01 20.60 21.92 22.89 22.25 8.87%
DPS 0.00 15.00 0.00 0.00 0.00 13.00 0.00 -
NAPS 2.14 2.07 2.00 1.90 1.98 1.92 1.86 9.79%
Adjusted Per Share Value based on latest NOSH - 1,430,062
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 32.30 65.95 60.56 51.33 50.36 43.26 39.82 -13.01%
EPS 15.42 16.74 16.37 11.83 12.60 12.69 12.19 16.94%
DPS 0.00 8.87 0.00 0.00 0.00 7.21 0.00 -
NAPS 1.3057 1.2234 1.1689 1.0914 1.1381 1.0642 1.0186 17.98%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.12 2.06 1.92 2.10 2.21 2.11 2.11 -
P/RPS 4.01 1.85 1.85 2.35 2.52 2.70 2.90 24.09%
P/EPS 8.39 7.27 6.85 10.19 10.08 9.22 9.48 -7.81%
EY 11.92 13.75 14.59 9.81 9.92 10.85 10.55 8.47%
DY 0.00 7.28 0.00 0.00 0.00 6.16 0.00 -
P/NAPS 0.99 1.00 0.96 1.11 1.12 1.10 1.13 -8.43%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 25/02/16 23/11/15 20/08/15 27/05/15 25/02/15 25/11/14 -
Price 2.21 2.10 2.12 1.82 2.25 2.12 2.20 -
P/RPS 4.18 1.88 2.05 2.04 2.57 2.72 3.03 23.89%
P/EPS 8.74 7.42 7.57 8.83 10.26 9.26 9.89 -7.90%
EY 11.44 13.49 13.21 11.32 9.74 10.80 10.12 8.50%
DY 0.00 7.14 0.00 0.00 0.00 6.13 0.00 -
P/NAPS 1.03 1.01 1.06 0.96 1.14 1.10 1.18 -8.65%

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