[UOADEV] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -0.69%
YoY- 75.77%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,643,188 1,508,788 1,278,824 1,254,800 1,077,849 992,132 788,488 62.93%
PBT 645,286 609,276 459,084 481,360 460,704 441,434 343,168 52.17%
Tax -157,253 -150,270 -111,038 -113,772 -103,864 -95,897 -70,586 70.32%
NP 488,033 459,005 348,046 367,588 356,840 345,537 272,582 47.29%
-
NP to SH 417,016 407,932 294,822 313,928 316,122 303,626 249,674 40.64%
-
Tax Rate 24.37% 24.66% 24.19% 23.64% 22.54% 21.72% 20.57% -
Total Cost 1,155,155 1,049,782 930,778 887,212 721,009 646,594 515,906 70.90%
-
Net Worth 3,048,104 2,912,413 2,719,231 2,835,663 2,651,613 2,537,802 2,397,620 17.30%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 220,877 - - - 179,536 - - -
Div Payout % 52.97% - - - 56.79% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 3,048,104 2,912,413 2,719,231 2,835,663 2,651,613 2,537,802 2,397,620 17.30%
NOSH 1,472,514 1,456,206 1,431,174 1,432,153 1,381,048 1,364,409 1,339,452 6.49%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 29.70% 30.42% 27.22% 29.29% 33.11% 34.83% 34.57% -
ROE 13.68% 14.01% 10.84% 11.07% 11.92% 11.96% 10.41% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 111.59 103.61 89.35 87.62 78.05 72.72 58.87 52.98%
EPS 28.32 28.01 20.60 21.92 22.89 22.25 18.64 32.05%
DPS 15.00 0.00 0.00 0.00 13.00 0.00 0.00 -
NAPS 2.07 2.00 1.90 1.98 1.92 1.86 1.79 10.14%
Adjusted Per Share Value based on latest NOSH - 1,432,153
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 65.95 60.56 51.33 50.36 43.26 39.82 31.65 62.92%
EPS 16.74 16.37 11.83 12.60 12.69 12.19 10.02 40.66%
DPS 8.87 0.00 0.00 0.00 7.21 0.00 0.00 -
NAPS 1.2234 1.1689 1.0914 1.1381 1.0642 1.0186 0.9623 17.30%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.06 1.92 2.10 2.21 2.11 2.11 2.07 -
P/RPS 1.85 1.85 2.35 2.52 2.70 2.90 3.52 -34.79%
P/EPS 7.27 6.85 10.19 10.08 9.22 9.48 11.11 -24.56%
EY 13.75 14.59 9.81 9.92 10.85 10.55 9.00 32.54%
DY 7.28 0.00 0.00 0.00 6.16 0.00 0.00 -
P/NAPS 1.00 0.96 1.11 1.12 1.10 1.13 1.16 -9.39%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 23/11/15 20/08/15 27/05/15 25/02/15 25/11/14 26/08/14 -
Price 2.10 2.12 1.82 2.25 2.12 2.20 2.10 -
P/RPS 1.88 2.05 2.04 2.57 2.72 3.03 3.57 -34.71%
P/EPS 7.42 7.57 8.83 10.26 9.26 9.89 11.27 -24.26%
EY 13.49 13.21 11.32 9.74 10.80 10.12 8.88 32.04%
DY 7.14 0.00 0.00 0.00 6.13 0.00 0.00 -
P/NAPS 1.01 1.06 0.96 1.14 1.10 1.18 1.17 -9.31%

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