[UOADEV] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 14.65%
YoY- 49.45%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 618,408 996,193 967,401 991,960 804,684 1,643,188 1,508,788 -44.79%
PBT 308,352 929,364 603,613 627,670 526,244 645,286 609,276 -36.46%
Tax -76,624 -218,726 -127,929 -140,964 -129,584 -157,253 -150,270 -36.14%
NP 231,728 710,638 475,684 486,706 396,660 488,033 459,005 -36.57%
-
NP to SH 195,916 676,726 440,996 440,606 384,312 417,016 407,932 -38.64%
-
Tax Rate 24.85% 23.54% 21.19% 22.46% 24.62% 24.37% 24.66% -
Total Cost 386,680 285,555 491,717 505,254 408,024 1,155,155 1,049,782 -48.58%
-
Net Worth 3,261,278 3,817,347 3,304,367 3,145,015 3,253,274 3,048,104 2,912,413 7.82%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 244,701 - - - 220,877 - -
Div Payout % - 36.16% - - - 52.97% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 3,261,278 3,817,347 3,304,367 3,145,015 3,253,274 3,048,104 2,912,413 7.82%
NOSH 1,630,639 1,632,469 1,551,346 1,519,331 1,520,221 1,472,514 1,456,206 7.82%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 37.47% 71.34% 49.17% 49.07% 49.29% 29.70% 30.42% -
ROE 6.01% 17.73% 13.35% 14.01% 11.81% 13.68% 14.01% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 37.92 61.07 62.36 65.29 52.93 111.59 103.61 -48.80%
EPS 12.00 43.07 28.43 29.00 25.28 28.32 28.01 -43.14%
DPS 0.00 15.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 2.00 2.34 2.13 2.07 2.14 2.07 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 1,520,501
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 23.56 37.95 36.85 37.79 30.66 62.60 57.48 -44.79%
EPS 7.46 25.78 16.80 16.79 14.64 15.89 15.54 -38.66%
DPS 0.00 9.32 0.00 0.00 0.00 8.41 0.00 -
NAPS 1.2424 1.4543 1.2588 1.1981 1.2394 1.1612 1.1095 7.82%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.70 2.35 2.50 2.19 2.12 2.06 1.92 -
P/RPS 7.12 3.85 4.01 3.35 4.01 1.85 1.85 145.38%
P/EPS 22.47 5.67 8.79 7.55 8.39 7.27 6.85 120.61%
EY 4.45 17.65 11.37 13.24 11.92 13.75 14.59 -54.65%
DY 0.00 6.38 0.00 0.00 0.00 7.28 0.00 -
P/NAPS 1.35 1.00 1.17 1.06 0.99 1.00 0.96 25.49%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 22/02/17 23/11/16 24/08/16 25/05/16 25/02/16 23/11/15 -
Price 2.73 2.50 2.37 2.39 2.21 2.10 2.12 -
P/RPS 7.20 4.09 3.80 3.66 4.18 1.88 2.05 130.88%
P/EPS 22.72 6.03 8.34 8.24 8.74 7.42 7.57 107.93%
EY 4.40 16.59 11.99 12.13 11.44 13.49 13.21 -51.91%
DY 0.00 6.00 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 1.37 1.07 1.11 1.15 1.03 1.01 1.06 18.63%

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