[UOADEV] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -7.84%
YoY- 22.42%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 996,193 967,401 991,960 804,684 1,643,188 1,508,788 1,278,824 -15.27%
PBT 929,364 603,613 627,670 526,244 645,286 609,276 459,084 59.68%
Tax -218,726 -127,929 -140,964 -129,584 -157,253 -150,270 -111,038 56.81%
NP 710,638 475,684 486,706 396,660 488,033 459,005 348,046 60.59%
-
NP to SH 676,726 440,996 440,606 384,312 417,016 407,932 294,822 73.57%
-
Tax Rate 23.54% 21.19% 22.46% 24.62% 24.37% 24.66% 24.19% -
Total Cost 285,555 491,717 505,254 408,024 1,155,155 1,049,782 930,778 -54.34%
-
Net Worth 3,817,347 3,304,367 3,145,015 3,253,274 3,048,104 2,912,413 2,719,231 25.24%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 244,701 - - - 220,877 - - -
Div Payout % 36.16% - - - 52.97% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 3,817,347 3,304,367 3,145,015 3,253,274 3,048,104 2,912,413 2,719,231 25.24%
NOSH 1,632,469 1,551,346 1,519,331 1,520,221 1,472,514 1,456,206 1,431,174 9.12%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 71.34% 49.17% 49.07% 49.29% 29.70% 30.42% 27.22% -
ROE 17.73% 13.35% 14.01% 11.81% 13.68% 14.01% 10.84% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 61.07 62.36 65.29 52.93 111.59 103.61 89.35 -22.31%
EPS 43.07 28.43 29.00 25.28 28.32 28.01 20.60 63.14%
DPS 15.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 2.34 2.13 2.07 2.14 2.07 2.00 1.90 14.82%
Adjusted Per Share Value based on latest NOSH - 1,520,221
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 39.98 38.83 39.81 32.30 65.95 60.56 51.33 -15.28%
EPS 27.16 17.70 17.68 15.42 16.74 16.37 11.83 73.59%
DPS 9.82 0.00 0.00 0.00 8.87 0.00 0.00 -
NAPS 1.5321 1.3262 1.2623 1.3057 1.2234 1.1689 1.0914 25.24%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.35 2.50 2.19 2.12 2.06 1.92 2.10 -
P/RPS 3.85 4.01 3.35 4.01 1.85 1.85 2.35 38.76%
P/EPS 5.67 8.79 7.55 8.39 7.27 6.85 10.19 -32.22%
EY 17.65 11.37 13.24 11.92 13.75 14.59 9.81 47.66%
DY 6.38 0.00 0.00 0.00 7.28 0.00 0.00 -
P/NAPS 1.00 1.17 1.06 0.99 1.00 0.96 1.11 -6.69%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 23/11/16 24/08/16 25/05/16 25/02/16 23/11/15 20/08/15 -
Price 2.50 2.37 2.39 2.21 2.10 2.12 1.82 -
P/RPS 4.09 3.80 3.66 4.18 1.88 2.05 2.04 58.66%
P/EPS 6.03 8.34 8.24 8.74 7.42 7.57 8.83 -22.36%
EY 16.59 11.99 12.13 11.44 13.49 13.21 11.32 28.87%
DY 6.00 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 1.07 1.11 1.15 1.03 1.01 1.06 0.96 7.46%

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