[UOADEV] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 50.13%
YoY- 8.11%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 620,699 154,602 996,193 725,551 495,980 201,171 1,643,188 -47.77%
PBT 298,561 77,088 929,364 452,710 313,835 131,561 645,286 -40.20%
Tax -75,048 -19,156 -218,726 -95,947 -70,482 -32,396 -157,253 -38.95%
NP 223,513 57,932 710,638 356,763 243,353 99,165 488,033 -40.61%
-
NP to SH 209,026 48,979 676,726 330,747 220,303 96,078 417,016 -36.92%
-
Tax Rate 25.14% 24.85% 23.54% 21.19% 22.46% 24.62% 24.37% -
Total Cost 397,186 96,670 285,555 368,788 252,627 102,006 1,155,155 -50.95%
-
Net Worth 3,785,638 3,261,278 3,817,347 3,304,367 3,145,015 3,253,274 3,048,104 15.55%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 244,701 - - - 220,877 -
Div Payout % - - 36.16% - - - 52.97% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 3,785,638 3,261,278 3,817,347 3,304,367 3,145,015 3,253,274 3,048,104 15.55%
NOSH 1,631,740 1,630,639 1,632,469 1,551,346 1,519,331 1,520,221 1,472,514 7.09%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 36.01% 37.47% 71.34% 49.17% 49.07% 49.29% 29.70% -
ROE 5.52% 1.50% 17.73% 10.01% 7.00% 2.95% 13.68% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 38.04 9.48 61.07 46.77 32.64 13.23 111.59 -51.23%
EPS 12.81 3.00 43.07 21.32 14.50 6.32 28.32 -41.10%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 15.00 -
NAPS 2.32 2.00 2.34 2.13 2.07 2.14 2.07 7.90%
Adjusted Per Share Value based on latest NOSH - 1,612,321
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 24.91 6.21 39.98 29.12 19.91 8.07 65.95 -47.77%
EPS 8.39 1.97 27.16 13.27 8.84 3.86 16.74 -36.93%
DPS 0.00 0.00 9.82 0.00 0.00 0.00 8.87 -
NAPS 1.5194 1.3089 1.5321 1.3262 1.2623 1.3057 1.2234 15.55%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.55 2.70 2.35 2.50 2.19 2.12 2.06 -
P/RPS 6.70 28.48 3.85 5.35 6.71 16.02 1.85 136.01%
P/EPS 19.91 89.89 5.67 11.73 15.10 33.54 7.27 95.86%
EY 5.02 1.11 17.65 8.53 6.62 2.98 13.75 -48.94%
DY 0.00 0.00 6.38 0.00 0.00 0.00 7.28 -
P/NAPS 1.10 1.35 1.00 1.17 1.06 0.99 1.00 6.56%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 22/05/17 22/02/17 23/11/16 24/08/16 25/05/16 25/02/16 -
Price 2.57 2.73 2.50 2.37 2.39 2.21 2.10 -
P/RPS 6.76 28.79 4.09 5.07 7.32 16.70 1.88 134.89%
P/EPS 20.06 90.89 6.03 11.12 16.48 34.97 7.42 94.18%
EY 4.98 1.10 16.59 9.00 6.07 2.86 13.49 -48.57%
DY 0.00 0.00 6.00 0.00 0.00 0.00 7.14 -
P/NAPS 1.11 1.37 1.07 1.11 1.15 1.03 1.01 6.50%

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