[UOADEV] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 4.12%
YoY- -12.87%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,508,788 1,278,824 1,254,800 1,077,849 992,132 788,488 699,940 66.79%
PBT 609,276 459,084 481,360 460,704 441,434 343,168 272,836 70.76%
Tax -150,270 -111,038 -113,772 -103,864 -95,897 -70,586 -65,024 74.70%
NP 459,005 348,046 367,588 356,840 345,537 272,582 207,812 69.52%
-
NP to SH 407,932 294,822 313,928 316,122 303,626 249,674 178,600 73.34%
-
Tax Rate 24.66% 24.19% 23.64% 22.54% 21.72% 20.57% 23.83% -
Total Cost 1,049,782 930,778 887,212 721,009 646,594 515,906 492,128 65.63%
-
Net Worth 2,912,413 2,719,231 2,835,663 2,651,613 2,537,802 2,397,620 2,493,964 10.88%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 179,536 - - - -
Div Payout % - - - 56.79% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,912,413 2,719,231 2,835,663 2,651,613 2,537,802 2,397,620 2,493,964 10.88%
NOSH 1,456,206 1,431,174 1,432,153 1,381,048 1,364,409 1,339,452 1,340,840 5.65%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 30.42% 27.22% 29.29% 33.11% 34.83% 34.57% 29.69% -
ROE 14.01% 10.84% 11.07% 11.92% 11.96% 10.41% 7.16% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 103.61 89.35 87.62 78.05 72.72 58.87 52.20 57.87%
EPS 28.01 20.60 21.92 22.89 22.25 18.64 13.32 64.06%
DPS 0.00 0.00 0.00 13.00 0.00 0.00 0.00 -
NAPS 2.00 1.90 1.98 1.92 1.86 1.79 1.86 4.95%
Adjusted Per Share Value based on latest NOSH - 1,430,453
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 60.56 51.33 50.36 43.26 39.82 31.65 28.09 66.80%
EPS 16.37 11.83 12.60 12.69 12.19 10.02 7.17 73.30%
DPS 0.00 0.00 0.00 7.21 0.00 0.00 0.00 -
NAPS 1.1689 1.0914 1.1381 1.0642 1.0186 0.9623 1.001 10.88%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.92 2.10 2.21 2.11 2.11 2.07 2.17 -
P/RPS 1.85 2.35 2.52 2.70 2.90 3.52 4.16 -41.70%
P/EPS 6.85 10.19 10.08 9.22 9.48 11.11 16.29 -43.84%
EY 14.59 9.81 9.92 10.85 10.55 9.00 6.14 77.97%
DY 0.00 0.00 0.00 6.16 0.00 0.00 0.00 -
P/NAPS 0.96 1.11 1.12 1.10 1.13 1.16 1.17 -12.34%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 20/08/15 27/05/15 25/02/15 25/11/14 26/08/14 28/05/14 -
Price 2.12 1.82 2.25 2.12 2.20 2.10 2.20 -
P/RPS 2.05 2.04 2.57 2.72 3.03 3.57 4.21 -38.07%
P/EPS 7.57 8.83 10.26 9.26 9.89 11.27 16.52 -40.53%
EY 13.21 11.32 9.74 10.80 10.12 8.88 6.05 68.22%
DY 0.00 0.00 0.00 6.13 0.00 0.00 0.00 -
P/NAPS 1.06 0.96 1.14 1.10 1.18 1.17 1.18 -6.89%

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