[UOADEV] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -12.17%
YoY- -14.04%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 201,171 511,597 492,179 325,712 313,700 333,750 349,855 -30.82%
PBT 131,561 188,329 227,415 109,202 120,340 129,628 159,492 -12.03%
Tax -32,396 -44,550 -57,184 -27,076 -28,443 -31,941 -36,630 -7.85%
NP 99,165 143,779 170,231 82,126 91,897 97,687 122,862 -13.30%
-
NP to SH 96,078 111,067 158,538 68,929 78,482 88,402 102,883 -4.45%
-
Tax Rate 24.62% 23.66% 25.15% 24.79% 23.64% 24.64% 22.97% -
Total Cost 102,006 367,818 321,948 243,586 221,803 236,063 226,993 -41.30%
-
Net Worth 3,253,274 3,145,125 3,014,030 2,717,118 2,835,663 2,746,469 2,628,604 15.25%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 227,907 - - - 185,958 - -
Div Payout % - 205.20% - - - 210.36% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 3,253,274 3,145,125 3,014,030 2,717,118 2,835,663 2,746,469 2,628,604 15.25%
NOSH 1,520,221 1,519,384 1,507,015 1,430,062 1,432,153 1,430,453 1,413,227 4.98%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 49.29% 28.10% 34.59% 25.21% 29.29% 29.27% 35.12% -
ROE 2.95% 3.53% 5.26% 2.54% 2.77% 3.22% 3.91% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 13.23 33.67 32.66 22.78 21.90 23.33 24.76 -34.12%
EPS 6.32 7.31 10.52 4.82 5.48 6.18 7.28 -8.98%
DPS 0.00 15.00 0.00 0.00 0.00 13.00 0.00 -
NAPS 2.14 2.07 2.00 1.90 1.98 1.92 1.86 9.79%
Adjusted Per Share Value based on latest NOSH - 1,430,062
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 7.66 19.49 18.75 12.41 11.95 12.71 13.33 -30.85%
EPS 3.66 4.23 6.04 2.63 2.99 3.37 3.92 -4.46%
DPS 0.00 8.68 0.00 0.00 0.00 7.08 0.00 -
NAPS 1.2394 1.1982 1.1482 1.0351 1.0803 1.0463 1.0014 15.26%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.12 2.06 1.92 2.10 2.21 2.11 2.11 -
P/RPS 16.02 6.12 5.88 9.22 10.09 9.04 8.52 52.28%
P/EPS 33.54 28.18 18.25 43.57 40.33 34.14 28.98 10.22%
EY 2.98 3.55 5.48 2.30 2.48 2.93 3.45 -9.29%
DY 0.00 7.28 0.00 0.00 0.00 6.16 0.00 -
P/NAPS 0.99 1.00 0.96 1.11 1.12 1.10 1.13 -8.43%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 25/02/16 23/11/15 20/08/15 27/05/15 25/02/15 25/11/14 -
Price 2.21 2.10 2.12 1.82 2.25 2.12 2.20 -
P/RPS 16.70 6.24 6.49 7.99 10.27 9.09 8.89 52.18%
P/EPS 34.97 28.73 20.15 37.76 41.06 34.30 30.22 10.21%
EY 2.86 3.48 4.96 2.65 2.44 2.92 3.31 -9.27%
DY 0.00 7.14 0.00 0.00 0.00 6.13 0.00 -
P/NAPS 1.03 1.01 1.06 0.96 1.14 1.10 1.18 -8.65%

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