[UOADEV] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 87.83%
YoY- 18.08%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 201,171 1,643,188 1,131,591 639,412 313,700 1,077,849 744,099 -58.15%
PBT 131,561 645,286 456,957 229,542 120,340 460,704 331,076 -45.91%
Tax -32,396 -157,253 -112,703 -55,519 -28,443 -103,864 -71,923 -41.21%
NP 99,165 488,033 344,254 174,023 91,897 356,840 259,153 -47.26%
-
NP to SH 96,078 417,016 305,949 147,411 78,482 316,122 227,720 -43.71%
-
Tax Rate 24.62% 24.37% 24.66% 24.19% 23.64% 22.54% 21.72% -
Total Cost 102,006 1,155,155 787,337 465,389 221,803 721,009 484,946 -64.59%
-
Net Worth 3,253,274 3,048,104 2,912,413 2,719,231 2,835,663 2,651,613 2,537,802 17.98%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 220,877 - - - 179,536 - -
Div Payout % - 52.97% - - - 56.79% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 3,253,274 3,048,104 2,912,413 2,719,231 2,835,663 2,651,613 2,537,802 17.98%
NOSH 1,520,221 1,472,514 1,456,206 1,431,174 1,432,153 1,381,048 1,364,409 7.46%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 49.29% 29.70% 30.42% 27.22% 29.29% 33.11% 34.83% -
ROE 2.95% 13.68% 10.51% 5.42% 2.77% 11.92% 8.97% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 13.23 111.59 77.71 44.68 21.90 78.05 54.54 -61.07%
EPS 6.32 28.32 21.01 10.30 5.48 22.89 16.69 -47.62%
DPS 0.00 15.00 0.00 0.00 0.00 13.00 0.00 -
NAPS 2.14 2.07 2.00 1.90 1.98 1.92 1.86 9.79%
Adjusted Per Share Value based on latest NOSH - 1,430,062
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 8.07 65.95 45.42 25.66 12.59 43.26 29.86 -58.16%
EPS 3.86 16.74 12.28 5.92 3.15 12.69 9.14 -43.68%
DPS 0.00 8.87 0.00 0.00 0.00 7.21 0.00 -
NAPS 1.3057 1.2234 1.1689 1.0914 1.1381 1.0642 1.0186 17.98%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.12 2.06 1.92 2.10 2.21 2.11 2.11 -
P/RPS 16.02 1.85 2.47 4.70 10.09 2.70 3.87 157.58%
P/EPS 33.54 7.27 9.14 20.39 40.33 9.22 12.64 91.55%
EY 2.98 13.75 10.94 4.90 2.48 10.85 7.91 -47.80%
DY 0.00 7.28 0.00 0.00 0.00 6.16 0.00 -
P/NAPS 0.99 1.00 0.96 1.11 1.12 1.10 1.13 -8.43%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 25/02/16 23/11/15 20/08/15 27/05/15 25/02/15 25/11/14 -
Price 2.21 2.10 2.12 1.82 2.25 2.12 2.20 -
P/RPS 16.70 1.88 2.73 4.07 10.27 2.72 4.03 157.76%
P/EPS 34.97 7.42 10.09 17.67 41.06 9.26 13.18 91.54%
EY 2.86 13.49 9.91 5.66 2.44 10.80 7.59 -47.79%
DY 0.00 7.14 0.00 0.00 0.00 6.13 0.00 -
P/NAPS 1.03 1.01 1.06 0.96 1.14 1.10 1.18 -8.65%

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