[UOADEV] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 107.55%
YoY- 34.35%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 495,980 201,171 1,643,188 1,131,591 639,412 313,700 1,077,849 -40.42%
PBT 313,835 131,561 645,286 456,957 229,542 120,340 460,704 -22.59%
Tax -70,482 -32,396 -157,253 -112,703 -55,519 -28,443 -103,864 -22.79%
NP 243,353 99,165 488,033 344,254 174,023 91,897 356,840 -22.54%
-
NP to SH 220,303 96,078 417,016 305,949 147,411 78,482 316,122 -21.41%
-
Tax Rate 22.46% 24.62% 24.37% 24.66% 24.19% 23.64% 22.54% -
Total Cost 252,627 102,006 1,155,155 787,337 465,389 221,803 721,009 -50.33%
-
Net Worth 3,145,015 3,253,274 3,048,104 2,912,413 2,719,231 2,835,663 2,651,613 12.06%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 220,877 - - - 179,536 -
Div Payout % - - 52.97% - - - 56.79% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 3,145,015 3,253,274 3,048,104 2,912,413 2,719,231 2,835,663 2,651,613 12.06%
NOSH 1,519,331 1,520,221 1,472,514 1,456,206 1,431,174 1,432,153 1,381,048 6.57%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 49.07% 49.29% 29.70% 30.42% 27.22% 29.29% 33.11% -
ROE 7.00% 2.95% 13.68% 10.51% 5.42% 2.77% 11.92% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 32.64 13.23 111.59 77.71 44.68 21.90 78.05 -44.10%
EPS 14.50 6.32 28.32 21.01 10.30 5.48 22.89 -26.26%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 13.00 -
NAPS 2.07 2.14 2.07 2.00 1.90 1.98 1.92 5.14%
Adjusted Per Share Value based on latest NOSH - 1,507,015
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 19.91 8.07 65.95 45.42 25.66 12.59 43.26 -40.41%
EPS 8.84 3.86 16.74 12.28 5.92 3.15 12.69 -21.43%
DPS 0.00 0.00 8.87 0.00 0.00 0.00 7.21 -
NAPS 1.2623 1.3057 1.2234 1.1689 1.0914 1.1381 1.0642 12.06%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.19 2.12 2.06 1.92 2.10 2.21 2.11 -
P/RPS 6.71 16.02 1.85 2.47 4.70 10.09 2.70 83.57%
P/EPS 15.10 33.54 7.27 9.14 20.39 40.33 9.22 38.98%
EY 6.62 2.98 13.75 10.94 4.90 2.48 10.85 -28.08%
DY 0.00 0.00 7.28 0.00 0.00 0.00 6.16 -
P/NAPS 1.06 0.99 1.00 0.96 1.11 1.12 1.10 -2.44%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 25/05/16 25/02/16 23/11/15 20/08/15 27/05/15 25/02/15 -
Price 2.39 2.21 2.10 2.12 1.82 2.25 2.12 -
P/RPS 7.32 16.70 1.88 2.73 4.07 10.27 2.72 93.59%
P/EPS 16.48 34.97 7.42 10.09 17.67 41.06 9.26 46.90%
EY 6.07 2.86 13.49 9.91 5.66 2.44 10.80 -31.91%
DY 0.00 0.00 7.14 0.00 0.00 0.00 6.13 -
P/NAPS 1.15 1.03 1.01 1.06 0.96 1.14 1.10 3.01%

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