[UOADEV] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 38.37%
YoY- 34.35%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 991,960 804,684 1,643,188 1,508,788 1,278,824 1,254,800 1,077,849 -5.39%
PBT 627,670 526,244 645,286 609,276 459,084 481,360 460,704 22.91%
Tax -140,964 -129,584 -157,253 -150,270 -111,038 -113,772 -103,864 22.60%
NP 486,706 396,660 488,033 459,005 348,046 367,588 356,840 23.01%
-
NP to SH 440,606 384,312 417,016 407,932 294,822 313,928 316,122 24.80%
-
Tax Rate 22.46% 24.62% 24.37% 24.66% 24.19% 23.64% 22.54% -
Total Cost 505,254 408,024 1,155,155 1,049,782 930,778 887,212 721,009 -21.12%
-
Net Worth 3,145,015 3,253,274 3,048,104 2,912,413 2,719,231 2,835,663 2,651,613 12.06%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 220,877 - - - 179,536 -
Div Payout % - - 52.97% - - - 56.79% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 3,145,015 3,253,274 3,048,104 2,912,413 2,719,231 2,835,663 2,651,613 12.06%
NOSH 1,519,331 1,520,221 1,472,514 1,456,206 1,431,174 1,432,153 1,381,048 6.57%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 49.07% 49.29% 29.70% 30.42% 27.22% 29.29% 33.11% -
ROE 14.01% 11.81% 13.68% 14.01% 10.84% 11.07% 11.92% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 65.29 52.93 111.59 103.61 89.35 87.62 78.05 -11.22%
EPS 29.00 25.28 28.32 28.01 20.60 21.92 22.89 17.10%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 13.00 -
NAPS 2.07 2.14 2.07 2.00 1.90 1.98 1.92 5.14%
Adjusted Per Share Value based on latest NOSH - 1,507,015
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 39.81 32.30 65.95 60.56 51.33 50.36 43.26 -5.39%
EPS 17.68 15.42 16.74 16.37 11.83 12.60 12.69 24.76%
DPS 0.00 0.00 8.87 0.00 0.00 0.00 7.21 -
NAPS 1.2623 1.3057 1.2234 1.1689 1.0914 1.1381 1.0642 12.06%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.19 2.12 2.06 1.92 2.10 2.21 2.11 -
P/RPS 3.35 4.01 1.85 1.85 2.35 2.52 2.70 15.48%
P/EPS 7.55 8.39 7.27 6.85 10.19 10.08 9.22 -12.48%
EY 13.24 11.92 13.75 14.59 9.81 9.92 10.85 14.20%
DY 0.00 0.00 7.28 0.00 0.00 0.00 6.16 -
P/NAPS 1.06 0.99 1.00 0.96 1.11 1.12 1.10 -2.44%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 25/05/16 25/02/16 23/11/15 20/08/15 27/05/15 25/02/15 -
Price 2.39 2.21 2.10 2.12 1.82 2.25 2.12 -
P/RPS 3.66 4.18 1.88 2.05 2.04 2.57 2.72 21.90%
P/EPS 8.24 8.74 7.42 7.57 8.83 10.26 9.26 -7.49%
EY 12.13 11.44 13.49 13.21 11.32 9.74 10.80 8.05%
DY 0.00 0.00 7.14 0.00 0.00 0.00 6.13 -
P/NAPS 1.15 1.03 1.01 1.06 0.96 1.14 1.10 3.01%

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