[UOADEV] QoQ 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- -11.22%
YoY- 75.77%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 511,597 492,179 325,712 313,700 333,750 349,855 219,259 75.64%
PBT 188,329 227,415 109,202 120,340 129,628 159,492 103,375 49.00%
Tax -44,550 -57,184 -27,076 -28,443 -31,941 -36,630 -19,037 75.99%
NP 143,779 170,231 82,126 91,897 97,687 122,862 84,338 42.56%
-
NP to SH 111,067 158,538 68,929 78,482 88,402 102,883 80,187 24.18%
-
Tax Rate 23.66% 25.15% 24.79% 23.64% 24.64% 22.97% 18.42% -
Total Cost 367,818 321,948 243,586 221,803 236,063 226,993 134,921 94.79%
-
Net Worth 3,145,125 3,014,030 2,717,118 2,835,663 2,746,469 2,628,604 2,396,239 19.81%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 227,907 - - - 185,958 - - -
Div Payout % 205.20% - - - 210.36% - - -
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 3,145,125 3,014,030 2,717,118 2,835,663 2,746,469 2,628,604 2,396,239 19.81%
NOSH 1,519,384 1,507,015 1,430,062 1,432,153 1,430,453 1,413,227 1,338,681 8.78%
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 28.10% 34.59% 25.21% 29.29% 29.27% 35.12% 38.47% -
ROE 3.53% 5.26% 2.54% 2.77% 3.22% 3.91% 3.35% -
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 33.67 32.66 22.78 21.90 23.33 24.76 16.38 61.45%
EPS 7.31 10.52 4.82 5.48 6.18 7.28 5.99 14.15%
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 20.53 19.75 13.07 12.59 13.40 14.04 8.80 75.63%
EPS 4.46 6.36 2.77 3.15 3.55 4.13 3.22 24.18%
DPS 9.15 0.00 0.00 0.00 7.46 0.00 0.00 -
NAPS 1.2623 1.2097 1.0905 1.1381 1.1023 1.055 0.9617 19.82%
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 6.12 5.88 9.22 10.09 9.04 8.52 12.64 -38.25%
P/EPS 28.18 18.25 43.57 40.33 34.14 28.98 34.56 -12.68%
EY 3.55 5.48 2.30 2.48 2.93 3.45 2.89 14.65%
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 6.24 6.49 7.99 10.27 9.09 8.89 12.82 -38.04%
P/EPS 28.73 20.15 37.76 41.06 34.30 30.22 35.06 -12.39%
EY 3.48 4.96 2.65 2.44 2.92 3.31 2.85 14.19%
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