[UOADEV] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 36.3%
YoY- 31.92%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 725,551 495,980 201,171 1,643,188 1,131,591 639,412 313,700 74.62%
PBT 452,710 313,835 131,561 645,286 456,957 229,542 120,340 141.30%
Tax -95,947 -70,482 -32,396 -157,253 -112,703 -55,519 -28,443 124.42%
NP 356,763 243,353 99,165 488,033 344,254 174,023 91,897 146.40%
-
NP to SH 330,747 220,303 96,078 417,016 305,949 147,411 78,482 160.22%
-
Tax Rate 21.19% 22.46% 24.62% 24.37% 24.66% 24.19% 23.64% -
Total Cost 368,788 252,627 102,006 1,155,155 787,337 465,389 221,803 40.21%
-
Net Worth 3,304,367 3,145,015 3,253,274 3,048,104 2,912,413 2,719,231 2,835,663 10.70%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 220,877 - - - -
Div Payout % - - - 52.97% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 3,304,367 3,145,015 3,253,274 3,048,104 2,912,413 2,719,231 2,835,663 10.70%
NOSH 1,551,346 1,519,331 1,520,221 1,472,514 1,456,206 1,431,174 1,432,153 5.45%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 49.17% 49.07% 49.29% 29.70% 30.42% 27.22% 29.29% -
ROE 10.01% 7.00% 2.95% 13.68% 10.51% 5.42% 2.77% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 46.77 32.64 13.23 111.59 77.71 44.68 21.90 65.60%
EPS 21.32 14.50 6.32 28.32 21.01 10.30 5.48 146.75%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 2.13 2.07 2.14 2.07 2.00 1.90 1.98 4.97%
Adjusted Per Share Value based on latest NOSH - 1,519,384
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 29.12 19.91 8.07 65.95 45.42 25.66 12.59 74.62%
EPS 13.27 8.84 3.86 16.74 12.28 5.92 3.15 160.15%
DPS 0.00 0.00 0.00 8.87 0.00 0.00 0.00 -
NAPS 1.3262 1.2623 1.3057 1.2234 1.1689 1.0914 1.1381 10.70%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.50 2.19 2.12 2.06 1.92 2.10 2.21 -
P/RPS 5.35 6.71 16.02 1.85 2.47 4.70 10.09 -34.41%
P/EPS 11.73 15.10 33.54 7.27 9.14 20.39 40.33 -56.00%
EY 8.53 6.62 2.98 13.75 10.94 4.90 2.48 127.34%
DY 0.00 0.00 0.00 7.28 0.00 0.00 0.00 -
P/NAPS 1.17 1.06 0.99 1.00 0.96 1.11 1.12 2.94%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 24/08/16 25/05/16 25/02/16 23/11/15 20/08/15 27/05/15 -
Price 2.37 2.39 2.21 2.10 2.12 1.82 2.25 -
P/RPS 5.07 7.32 16.70 1.88 2.73 4.07 10.27 -37.45%
P/EPS 11.12 16.48 34.97 7.42 10.09 17.67 41.06 -58.04%
EY 9.00 6.07 2.86 13.49 9.91 5.66 2.44 138.16%
DY 0.00 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 1.11 1.15 1.03 1.01 1.06 0.96 1.14 -1.75%

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