[UOADEV] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 28.3%
YoY- 34.44%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 325,712 313,700 333,750 349,855 219,259 174,985 352,051 -5.06%
PBT 109,202 120,340 129,628 159,492 103,375 68,209 169,488 -25.46%
Tax -27,076 -28,443 -31,941 -36,630 -19,037 -16,256 -76,855 -50.21%
NP 82,126 91,897 97,687 122,862 84,338 51,953 92,633 -7.73%
-
NP to SH 68,929 78,482 88,402 102,883 80,187 44,650 88,563 -15.42%
-
Tax Rate 24.79% 23.64% 24.64% 22.97% 18.42% 23.83% 45.35% -
Total Cost 243,586 221,803 236,063 226,993 134,921 123,032 259,418 -4.12%
-
Net Worth 2,717,118 2,835,663 2,746,469 2,628,604 2,396,239 2,493,964 2,438,497 7.50%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 185,958 - - - 174,178 -
Div Payout % - - 210.36% - - - 196.67% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,717,118 2,835,663 2,746,469 2,628,604 2,396,239 2,493,964 2,438,497 7.50%
NOSH 1,430,062 1,432,153 1,430,453 1,413,227 1,338,681 1,340,840 1,339,833 4.45%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 25.21% 29.29% 29.27% 35.12% 38.47% 29.69% 26.31% -
ROE 2.54% 2.77% 3.22% 3.91% 3.35% 1.79% 3.63% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 22.78 21.90 23.33 24.76 16.38 13.05 26.28 -9.11%
EPS 4.82 5.48 6.18 7.28 5.99 3.33 6.61 -19.03%
DPS 0.00 0.00 13.00 0.00 0.00 0.00 13.00 -
NAPS 1.90 1.98 1.92 1.86 1.79 1.86 1.82 2.91%
Adjusted Per Share Value based on latest NOSH - 1,413,227
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.07 12.59 13.40 14.04 8.80 7.02 14.13 -5.07%
EPS 2.77 3.15 3.55 4.13 3.22 1.79 3.55 -15.28%
DPS 0.00 0.00 7.46 0.00 0.00 0.00 6.99 -
NAPS 1.0905 1.1381 1.1023 1.055 0.9617 1.001 0.9787 7.49%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.10 2.21 2.11 2.11 2.07 2.17 1.94 -
P/RPS 9.22 10.09 9.04 8.52 12.64 16.63 7.38 16.04%
P/EPS 43.57 40.33 34.14 28.98 34.56 65.17 29.35 30.22%
EY 2.30 2.48 2.93 3.45 2.89 1.53 3.41 -23.14%
DY 0.00 0.00 6.16 0.00 0.00 0.00 6.70 -
P/NAPS 1.11 1.12 1.10 1.13 1.16 1.17 1.07 2.48%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 27/05/15 25/02/15 25/11/14 26/08/14 28/05/14 26/02/14 -
Price 1.82 2.25 2.12 2.20 2.10 2.20 2.00 -
P/RPS 7.99 10.27 9.09 8.89 12.82 16.86 7.61 3.31%
P/EPS 37.76 41.06 34.30 30.22 35.06 66.07 30.26 15.95%
EY 2.65 2.44 2.92 3.31 2.85 1.51 3.31 -13.81%
DY 0.00 0.00 6.13 0.00 0.00 0.00 6.50 -
P/NAPS 0.96 1.14 1.10 1.18 1.17 1.18 1.10 -8.69%

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