[UOADEV] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -11.09%
YoY- -30.34%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 465,611 154,602 270,642 229,571 294,809 201,171 511,597 -6.09%
PBT 227,018 77,088 476,654 138,875 182,274 131,561 188,329 13.27%
Tax -55,892 -19,156 -122,779 -25,465 -38,086 -32,396 -44,550 16.33%
NP 171,126 57,932 353,875 113,410 144,188 99,165 143,779 12.32%
-
NP to SH 165,651 48,979 345,979 110,444 124,225 96,078 111,067 30.57%
-
Tax Rate 24.62% 24.85% 25.76% 18.34% 20.89% 24.62% 23.66% -
Total Cost 294,485 96,670 -83,233 116,161 150,621 102,006 367,818 -13.78%
-
Net Worth 3,786,308 3,261,278 3,817,347 3,434,244 3,147,438 3,253,274 3,145,125 13.17%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 244,701 - - - 227,907 -
Div Payout % - - 70.73% - - - 205.20% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 3,786,308 3,261,278 3,817,347 3,434,244 3,147,438 3,253,274 3,145,125 13.17%
NOSH 1,632,029 1,630,639 1,632,469 1,612,321 1,520,501 1,520,221 1,519,384 4.88%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 36.75% 37.47% 130.75% 49.40% 48.91% 49.29% 28.10% -
ROE 4.38% 1.50% 9.06% 3.22% 3.95% 2.95% 3.53% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 28.53 9.48 16.59 14.24 19.39 13.23 33.67 -10.46%
EPS 10.15 3.00 21.21 6.85 8.17 6.32 7.31 24.48%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 15.00 -
NAPS 2.32 2.00 2.34 2.13 2.07 2.14 2.07 7.90%
Adjusted Per Share Value based on latest NOSH - 1,612,321
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 18.69 6.21 10.86 9.21 11.83 8.07 20.53 -6.07%
EPS 6.65 1.97 13.89 4.43 4.99 3.86 4.46 30.54%
DPS 0.00 0.00 9.82 0.00 0.00 0.00 9.15 -
NAPS 1.5197 1.3089 1.5321 1.3784 1.2632 1.3057 1.2623 13.18%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.55 2.70 2.35 2.50 2.19 2.12 2.06 -
P/RPS 8.94 28.48 14.17 17.56 11.30 16.02 6.12 28.77%
P/EPS 25.12 89.89 11.08 36.50 26.81 33.54 28.18 -7.38%
EY 3.98 1.11 9.02 2.74 3.73 2.98 3.55 7.92%
DY 0.00 0.00 6.38 0.00 0.00 0.00 7.28 -
P/NAPS 1.10 1.35 1.00 1.17 1.06 0.99 1.00 6.56%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 22/05/17 22/02/17 23/11/16 24/08/16 25/05/16 25/02/16 -
Price 2.57 2.73 2.50 2.37 2.39 2.21 2.10 -
P/RPS 9.01 28.79 15.07 16.64 12.33 16.70 6.24 27.77%
P/EPS 25.32 90.89 11.79 34.60 29.25 34.97 28.73 -8.08%
EY 3.95 1.10 8.48 2.89 3.42 2.86 3.48 8.82%
DY 0.00 0.00 6.00 0.00 0.00 0.00 7.14 -
P/NAPS 1.11 1.37 1.07 1.11 1.15 1.03 1.01 6.50%

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