[UOADEV] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -13.5%
YoY- 22.42%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 270,642 229,571 294,809 201,171 511,597 492,179 325,712 -11.56%
PBT 476,654 138,875 182,274 131,561 188,329 227,415 109,202 165.89%
Tax -122,779 -25,465 -38,086 -32,396 -44,550 -57,184 -27,076 172.71%
NP 353,875 113,410 144,188 99,165 143,779 170,231 82,126 163.62%
-
NP to SH 345,979 110,444 124,225 96,078 111,067 158,538 68,929 191.72%
-
Tax Rate 25.76% 18.34% 20.89% 24.62% 23.66% 25.15% 24.79% -
Total Cost -83,233 116,161 150,621 102,006 367,818 321,948 243,586 -
-
Net Worth 3,817,347 3,434,244 3,147,438 3,253,274 3,145,125 3,014,030 2,717,118 25.31%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 244,701 - - - 227,907 - - -
Div Payout % 70.73% - - - 205.20% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 3,817,347 3,434,244 3,147,438 3,253,274 3,145,125 3,014,030 2,717,118 25.31%
NOSH 1,632,469 1,612,321 1,520,501 1,520,221 1,519,384 1,507,015 1,430,062 9.18%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 130.75% 49.40% 48.91% 49.29% 28.10% 34.59% 25.21% -
ROE 9.06% 3.22% 3.95% 2.95% 3.53% 5.26% 2.54% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.59 14.24 19.39 13.23 33.67 32.66 22.78 -18.97%
EPS 21.21 6.85 8.17 6.32 7.31 10.52 4.82 167.32%
DPS 15.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 2.34 2.13 2.07 2.14 2.07 2.00 1.90 14.82%
Adjusted Per Share Value based on latest NOSH - 1,520,221
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 10.86 9.21 11.83 8.07 20.53 19.75 13.07 -11.56%
EPS 13.89 4.43 4.99 3.86 4.46 6.36 2.77 191.53%
DPS 9.82 0.00 0.00 0.00 9.15 0.00 0.00 -
NAPS 1.5321 1.3784 1.2632 1.3057 1.2623 1.2097 1.0905 25.31%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.35 2.50 2.19 2.12 2.06 1.92 2.10 -
P/RPS 14.17 17.56 11.30 16.02 6.12 5.88 9.22 33.00%
P/EPS 11.08 36.50 26.81 33.54 28.18 18.25 43.57 -59.69%
EY 9.02 2.74 3.73 2.98 3.55 5.48 2.30 147.65%
DY 6.38 0.00 0.00 0.00 7.28 0.00 0.00 -
P/NAPS 1.00 1.17 1.06 0.99 1.00 0.96 1.11 -6.69%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 23/11/16 24/08/16 25/05/16 25/02/16 23/11/15 20/08/15 -
Price 2.50 2.37 2.39 2.21 2.10 2.12 1.82 -
P/RPS 15.07 16.64 12.33 16.70 6.24 6.49 7.99 52.36%
P/EPS 11.79 34.60 29.25 34.97 28.73 20.15 37.76 -53.81%
EY 8.48 2.89 3.42 2.86 3.48 4.96 2.65 116.38%
DY 6.00 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 1.07 1.11 1.15 1.03 1.01 1.06 0.96 7.46%

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