[UOADEV] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 2.23%
YoY- 31.92%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 967,401 991,960 804,684 1,643,188 1,508,788 1,278,824 1,254,800 -15.88%
PBT 603,613 627,670 526,244 645,286 609,276 459,084 481,360 16.23%
Tax -127,929 -140,964 -129,584 -157,253 -150,270 -111,038 -113,772 8.10%
NP 475,684 486,706 396,660 488,033 459,005 348,046 367,588 18.69%
-
NP to SH 440,996 440,606 384,312 417,016 407,932 294,822 313,928 25.35%
-
Tax Rate 21.19% 22.46% 24.62% 24.37% 24.66% 24.19% 23.64% -
Total Cost 491,717 505,254 408,024 1,155,155 1,049,782 930,778 887,212 -32.45%
-
Net Worth 3,304,367 3,145,015 3,253,274 3,048,104 2,912,413 2,719,231 2,835,663 10.70%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 220,877 - - - -
Div Payout % - - - 52.97% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 3,304,367 3,145,015 3,253,274 3,048,104 2,912,413 2,719,231 2,835,663 10.70%
NOSH 1,551,346 1,519,331 1,520,221 1,472,514 1,456,206 1,431,174 1,432,153 5.45%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 49.17% 49.07% 49.29% 29.70% 30.42% 27.22% 29.29% -
ROE 13.35% 14.01% 11.81% 13.68% 14.01% 10.84% 11.07% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 62.36 65.29 52.93 111.59 103.61 89.35 87.62 -20.23%
EPS 28.43 29.00 25.28 28.32 28.01 20.60 21.92 18.87%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 2.13 2.07 2.14 2.07 2.00 1.90 1.98 4.97%
Adjusted Per Share Value based on latest NOSH - 1,519,384
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 38.83 39.81 32.30 65.95 60.56 51.33 50.36 -15.87%
EPS 17.70 17.68 15.42 16.74 16.37 11.83 12.60 25.35%
DPS 0.00 0.00 0.00 8.87 0.00 0.00 0.00 -
NAPS 1.3262 1.2623 1.3057 1.2234 1.1689 1.0914 1.1381 10.70%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.50 2.19 2.12 2.06 1.92 2.10 2.21 -
P/RPS 4.01 3.35 4.01 1.85 1.85 2.35 2.52 36.18%
P/EPS 8.79 7.55 8.39 7.27 6.85 10.19 10.08 -8.70%
EY 11.37 13.24 11.92 13.75 14.59 9.81 9.92 9.49%
DY 0.00 0.00 0.00 7.28 0.00 0.00 0.00 -
P/NAPS 1.17 1.06 0.99 1.00 0.96 1.11 1.12 2.94%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 24/08/16 25/05/16 25/02/16 23/11/15 20/08/15 27/05/15 -
Price 2.37 2.39 2.21 2.10 2.12 1.82 2.25 -
P/RPS 3.80 3.66 4.18 1.88 2.05 2.04 2.57 29.69%
P/EPS 8.34 8.24 8.74 7.42 7.57 8.83 10.26 -12.86%
EY 11.99 12.13 11.44 13.49 13.21 11.32 9.74 14.81%
DY 0.00 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 1.11 1.15 1.03 1.01 1.06 0.96 1.14 -1.75%

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