[UOADEV] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 38.82%
YoY- -12.87%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,131,591 639,412 313,700 1,077,849 744,099 394,244 174,985 246.70%
PBT 456,957 229,542 120,340 460,704 331,076 171,584 68,209 254.96%
Tax -112,703 -55,519 -28,443 -103,864 -71,923 -35,293 -16,256 263.16%
NP 344,254 174,023 91,897 356,840 259,153 136,291 51,953 252.38%
-
NP to SH 305,949 147,411 78,482 316,122 227,720 124,837 44,650 260.33%
-
Tax Rate 24.66% 24.19% 23.64% 22.54% 21.72% 20.57% 23.83% -
Total Cost 787,337 465,389 221,803 721,009 484,946 257,953 123,032 244.30%
-
Net Worth 2,912,413 2,719,231 2,835,663 2,651,613 2,537,802 2,397,620 2,493,964 10.88%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 179,536 - - - -
Div Payout % - - - 56.79% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,912,413 2,719,231 2,835,663 2,651,613 2,537,802 2,397,620 2,493,964 10.88%
NOSH 1,456,206 1,431,174 1,432,153 1,381,048 1,364,409 1,339,452 1,340,840 5.65%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 30.42% 27.22% 29.29% 33.11% 34.83% 34.57% 29.69% -
ROE 10.51% 5.42% 2.77% 11.92% 8.97% 5.21% 1.79% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 77.71 44.68 21.90 78.05 54.54 29.43 13.05 228.17%
EPS 21.01 10.30 5.48 22.89 16.69 9.32 3.33 241.06%
DPS 0.00 0.00 0.00 13.00 0.00 0.00 0.00 -
NAPS 2.00 1.90 1.98 1.92 1.86 1.79 1.86 4.95%
Adjusted Per Share Value based on latest NOSH - 1,430,453
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 45.42 25.66 12.59 43.26 29.86 15.82 7.02 246.82%
EPS 12.28 5.92 3.15 12.69 9.14 5.01 1.79 260.62%
DPS 0.00 0.00 0.00 7.21 0.00 0.00 0.00 -
NAPS 1.1689 1.0914 1.1381 1.0642 1.0186 0.9623 1.001 10.88%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.92 2.10 2.21 2.11 2.11 2.07 2.17 -
P/RPS 2.47 4.70 10.09 2.70 3.87 7.03 16.63 -71.92%
P/EPS 9.14 20.39 40.33 9.22 12.64 22.21 65.17 -72.97%
EY 10.94 4.90 2.48 10.85 7.91 4.50 1.53 270.70%
DY 0.00 0.00 0.00 6.16 0.00 0.00 0.00 -
P/NAPS 0.96 1.11 1.12 1.10 1.13 1.16 1.17 -12.34%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 20/08/15 27/05/15 25/02/15 25/11/14 26/08/14 28/05/14 -
Price 2.12 1.82 2.25 2.12 2.20 2.10 2.20 -
P/RPS 2.73 4.07 10.27 2.72 4.03 7.13 16.86 -70.25%
P/EPS 10.09 17.67 41.06 9.26 13.18 22.53 66.07 -71.39%
EY 9.91 5.66 2.44 10.80 7.59 4.44 1.51 250.13%
DY 0.00 0.00 0.00 6.13 0.00 0.00 0.00 -
P/NAPS 1.06 0.96 1.14 1.10 1.18 1.17 1.18 -6.89%

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