[UOADEV] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -75.17%
YoY- 75.77%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,643,188 1,131,591 639,412 313,700 1,077,849 744,099 394,244 158.31%
PBT 645,286 456,957 229,542 120,340 460,704 331,076 171,584 141.25%
Tax -157,253 -112,703 -55,519 -28,443 -103,864 -71,923 -35,293 170.03%
NP 488,033 344,254 174,023 91,897 356,840 259,153 136,291 133.51%
-
NP to SH 417,016 305,949 147,411 78,482 316,122 227,720 124,837 122.97%
-
Tax Rate 24.37% 24.66% 24.19% 23.64% 22.54% 21.72% 20.57% -
Total Cost 1,155,155 787,337 465,389 221,803 721,009 484,946 257,953 170.94%
-
Net Worth 3,048,104 2,912,413 2,719,231 2,835,663 2,651,613 2,537,802 2,397,620 17.30%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 220,877 - - - 179,536 - - -
Div Payout % 52.97% - - - 56.79% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 3,048,104 2,912,413 2,719,231 2,835,663 2,651,613 2,537,802 2,397,620 17.30%
NOSH 1,472,514 1,456,206 1,431,174 1,432,153 1,381,048 1,364,409 1,339,452 6.49%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 29.70% 30.42% 27.22% 29.29% 33.11% 34.83% 34.57% -
ROE 13.68% 10.51% 5.42% 2.77% 11.92% 8.97% 5.21% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 111.59 77.71 44.68 21.90 78.05 54.54 29.43 142.56%
EPS 28.32 21.01 10.30 5.48 22.89 16.69 9.32 109.36%
DPS 15.00 0.00 0.00 0.00 13.00 0.00 0.00 -
NAPS 2.07 2.00 1.90 1.98 1.92 1.86 1.79 10.14%
Adjusted Per Share Value based on latest NOSH - 1,432,153
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 62.60 43.11 24.36 11.95 41.06 28.35 15.02 158.30%
EPS 15.89 11.66 5.62 2.99 12.04 8.68 4.76 122.87%
DPS 8.41 0.00 0.00 0.00 6.84 0.00 0.00 -
NAPS 1.1612 1.1095 1.0359 1.0803 1.0102 0.9668 0.9134 17.30%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.06 1.92 2.10 2.21 2.11 2.11 2.07 -
P/RPS 1.85 2.47 4.70 10.09 2.70 3.87 7.03 -58.83%
P/EPS 7.27 9.14 20.39 40.33 9.22 12.64 22.21 -52.40%
EY 13.75 10.94 4.90 2.48 10.85 7.91 4.50 110.14%
DY 7.28 0.00 0.00 0.00 6.16 0.00 0.00 -
P/NAPS 1.00 0.96 1.11 1.12 1.10 1.13 1.16 -9.39%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 23/11/15 20/08/15 27/05/15 25/02/15 25/11/14 26/08/14 -
Price 2.10 2.12 1.82 2.25 2.12 2.20 2.10 -
P/RPS 1.88 2.73 4.07 10.27 2.72 4.03 7.13 -58.78%
P/EPS 7.42 10.09 17.67 41.06 9.26 13.18 22.53 -52.21%
EY 13.49 9.91 5.66 2.44 10.80 7.59 4.44 109.35%
DY 7.14 0.00 0.00 0.00 6.13 0.00 0.00 -
P/NAPS 1.01 1.06 0.96 1.14 1.10 1.18 1.17 -9.31%

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