[UOADEV] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 130.0%
YoY- 54.1%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 294,809 201,171 511,597 492,179 325,712 313,700 333,750 -7.94%
PBT 182,274 131,561 188,329 227,415 109,202 120,340 129,628 25.53%
Tax -38,086 -32,396 -44,550 -57,184 -27,076 -28,443 -31,941 12.45%
NP 144,188 99,165 143,779 170,231 82,126 91,897 97,687 29.66%
-
NP to SH 124,225 96,078 111,067 158,538 68,929 78,482 88,402 25.48%
-
Tax Rate 20.89% 24.62% 23.66% 25.15% 24.79% 23.64% 24.64% -
Total Cost 150,621 102,006 367,818 321,948 243,586 221,803 236,063 -25.90%
-
Net Worth 3,147,438 3,253,274 3,145,125 3,014,030 2,717,118 2,835,663 2,746,469 9.51%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 227,907 - - - 185,958 -
Div Payout % - - 205.20% - - - 210.36% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 3,147,438 3,253,274 3,145,125 3,014,030 2,717,118 2,835,663 2,746,469 9.51%
NOSH 1,520,501 1,520,221 1,519,384 1,507,015 1,430,062 1,432,153 1,430,453 4.15%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 48.91% 49.29% 28.10% 34.59% 25.21% 29.29% 29.27% -
ROE 3.95% 2.95% 3.53% 5.26% 2.54% 2.77% 3.22% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 19.39 13.23 33.67 32.66 22.78 21.90 23.33 -11.61%
EPS 8.17 6.32 7.31 10.52 4.82 5.48 6.18 20.47%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 13.00 -
NAPS 2.07 2.14 2.07 2.00 1.90 1.98 1.92 5.14%
Adjusted Per Share Value based on latest NOSH - 1,507,015
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.23 7.66 19.49 18.75 12.41 11.95 12.71 -7.92%
EPS 4.73 3.66 4.23 6.04 2.63 2.99 3.37 25.38%
DPS 0.00 0.00 8.68 0.00 0.00 0.00 7.08 -
NAPS 1.1991 1.2394 1.1982 1.1482 1.0351 1.0803 1.0463 9.52%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.19 2.12 2.06 1.92 2.10 2.21 2.11 -
P/RPS 11.30 16.02 6.12 5.88 9.22 10.09 9.04 16.05%
P/EPS 26.81 33.54 28.18 18.25 43.57 40.33 34.14 -14.89%
EY 3.73 2.98 3.55 5.48 2.30 2.48 2.93 17.47%
DY 0.00 0.00 7.28 0.00 0.00 0.00 6.16 -
P/NAPS 1.06 0.99 1.00 0.96 1.11 1.12 1.10 -2.44%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 25/05/16 25/02/16 23/11/15 20/08/15 27/05/15 25/02/15 -
Price 2.39 2.21 2.10 2.12 1.82 2.25 2.12 -
P/RPS 12.33 16.70 6.24 6.49 7.99 10.27 9.09 22.55%
P/EPS 29.25 34.97 28.73 20.15 37.76 41.06 34.30 -10.08%
EY 3.42 2.86 3.48 4.96 2.65 2.44 2.92 11.12%
DY 0.00 0.00 7.14 0.00 0.00 0.00 6.13 -
P/NAPS 1.15 1.03 1.01 1.06 0.96 1.14 1.10 3.01%

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