[UOADEV] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 21.61%
YoY- -16.97%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,278,824 1,254,800 1,077,849 992,132 788,488 699,940 1,245,502 1.78%
PBT 459,084 481,360 460,704 441,434 343,168 272,836 577,914 -14.26%
Tax -111,038 -113,772 -103,864 -95,897 -70,586 -65,024 -172,232 -25.43%
NP 348,046 367,588 356,840 345,537 272,582 207,812 405,682 -9.73%
-
NP to SH 294,822 313,928 316,122 303,626 249,674 178,600 362,832 -12.95%
-
Tax Rate 24.19% 23.64% 22.54% 21.72% 20.57% 23.83% 29.80% -
Total Cost 930,778 887,212 721,009 646,594 515,906 492,128 839,820 7.11%
-
Net Worth 2,719,231 2,835,663 2,651,613 2,537,802 2,397,620 2,493,964 2,363,472 9.82%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 179,536 - - - 168,819 -
Div Payout % - - 56.79% - - - 46.53% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,719,231 2,835,663 2,651,613 2,537,802 2,397,620 2,493,964 2,363,472 9.82%
NOSH 1,431,174 1,432,153 1,381,048 1,364,409 1,339,452 1,340,840 1,298,611 6.71%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 27.22% 29.29% 33.11% 34.83% 34.57% 29.69% 32.57% -
ROE 10.84% 11.07% 11.92% 11.96% 10.41% 7.16% 15.35% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 89.35 87.62 78.05 72.72 58.87 52.20 95.91 -4.62%
EPS 20.60 21.92 22.89 22.25 18.64 13.32 27.94 -18.43%
DPS 0.00 0.00 13.00 0.00 0.00 0.00 13.00 -
NAPS 1.90 1.98 1.92 1.86 1.79 1.86 1.82 2.91%
Adjusted Per Share Value based on latest NOSH - 1,413,227
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 51.33 50.36 43.26 39.82 31.65 28.09 49.99 1.78%
EPS 11.83 12.60 12.69 12.19 10.02 7.17 14.56 -12.96%
DPS 0.00 0.00 7.21 0.00 0.00 0.00 6.78 -
NAPS 1.0914 1.1381 1.0642 1.0186 0.9623 1.001 0.9486 9.82%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.10 2.21 2.11 2.11 2.07 2.17 1.94 -
P/RPS 2.35 2.52 2.70 2.90 3.52 4.16 2.02 10.64%
P/EPS 10.19 10.08 9.22 9.48 11.11 16.29 6.94 29.27%
EY 9.81 9.92 10.85 10.55 9.00 6.14 14.40 -22.63%
DY 0.00 0.00 6.16 0.00 0.00 0.00 6.70 -
P/NAPS 1.11 1.12 1.10 1.13 1.16 1.17 1.07 2.48%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 27/05/15 25/02/15 25/11/14 26/08/14 28/05/14 26/02/14 -
Price 1.82 2.25 2.12 2.20 2.10 2.20 2.00 -
P/RPS 2.04 2.57 2.72 3.03 3.57 4.21 2.09 -1.60%
P/EPS 8.83 10.26 9.26 9.89 11.27 16.52 7.16 15.04%
EY 11.32 9.74 10.80 10.12 8.88 6.05 13.97 -13.11%
DY 0.00 0.00 6.13 0.00 0.00 0.00 6.50 -
P/NAPS 0.96 1.14 1.10 1.18 1.17 1.18 1.10 -8.69%

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