[UOADEV] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 104.61%
YoY- 62.28%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 882,329 620,699 154,602 996,193 725,551 495,980 201,171 167.70%
PBT 440,041 298,561 77,088 929,364 452,710 313,835 131,561 123.49%
Tax -112,660 -75,048 -19,156 -218,726 -95,947 -70,482 -32,396 129.36%
NP 327,381 223,513 57,932 710,638 356,763 243,353 99,165 121.55%
-
NP to SH 299,383 209,026 48,979 676,726 330,747 220,303 96,078 113.19%
-
Tax Rate 25.60% 25.14% 24.85% 23.54% 21.19% 22.46% 24.62% -
Total Cost 554,948 397,186 96,670 285,555 368,788 252,627 102,006 209.00%
-
Net Worth 4,053,595 3,785,638 3,261,278 3,817,347 3,304,367 3,145,015 3,253,274 15.77%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 244,701 - - - -
Div Payout % - - - 36.16% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 4,053,595 3,785,638 3,261,278 3,817,347 3,304,367 3,145,015 3,253,274 15.77%
NOSH 1,734,247 1,631,740 1,630,639 1,632,469 1,551,346 1,519,331 1,520,221 9.16%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 37.10% 36.01% 37.47% 71.34% 49.17% 49.07% 49.29% -
ROE 7.39% 5.52% 1.50% 17.73% 10.01% 7.00% 2.95% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 51.37 38.04 9.48 61.07 46.77 32.64 13.23 146.83%
EPS 18.03 12.81 3.00 43.07 21.32 14.50 6.32 101.02%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 2.36 2.32 2.00 2.34 2.13 2.07 2.14 6.73%
Adjusted Per Share Value based on latest NOSH - 1,632,469
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 35.41 24.91 6.21 39.98 29.12 19.91 8.07 167.77%
EPS 12.02 8.39 1.97 27.16 13.27 8.84 3.86 113.09%
DPS 0.00 0.00 0.00 9.82 0.00 0.00 0.00 -
NAPS 1.6269 1.5194 1.3089 1.5321 1.3262 1.2623 1.3057 15.77%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.59 2.55 2.70 2.35 2.50 2.19 2.12 -
P/RPS 5.04 6.70 28.48 3.85 5.35 6.71 16.02 -53.71%
P/EPS 14.86 19.91 89.89 5.67 11.73 15.10 33.54 -41.85%
EY 6.73 5.02 1.11 17.65 8.53 6.62 2.98 72.04%
DY 0.00 0.00 0.00 6.38 0.00 0.00 0.00 -
P/NAPS 1.10 1.10 1.35 1.00 1.17 1.06 0.99 7.26%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 23/08/17 22/05/17 22/02/17 23/11/16 24/08/16 25/05/16 -
Price 2.45 2.57 2.73 2.50 2.37 2.39 2.21 -
P/RPS 4.77 6.76 28.79 4.09 5.07 7.32 16.70 -56.59%
P/EPS 14.06 20.06 90.89 6.03 11.12 16.48 34.97 -45.49%
EY 7.11 4.98 1.10 16.59 9.00 6.07 2.86 83.41%
DY 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.11 1.37 1.07 1.11 1.15 1.03 0.64%

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