[UOADEV] QoQ TTM Result on 31-Dec-2014 [#4]

Stock

[UOADEV] UOA DEVELOPMENT BERHAD

Announcement Date

25-Feb-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Dec-2014 [#4]

Profit Trend

QoQ- -0.05%

YoY- -12.87%

Quarter Report

UOADEV's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	1,465,341	1,323,017	1,216,564	1,077,849	1,096,150	962,283	1,038,628	25.76%
YoY %	10.76%	8.75%	12.87%	-1.67%	13.91%	-7.35%	-	-
Horiz. %	141.08%	127.38%	117.13%	103.78%	105.54%	92.65%	100.00%	-
PBT	586,585	518,662	512,835	460,704	500,564	452,246	474,217	15.21%
YoY %	13.10%	1.14%	11.32%	-7.96%	10.68%	-4.63%	-	-
Horiz. %	123.70%	109.37%	108.14%	97.15%	105.56%	95.37%	100.00%	-
Tax	-144,644	-124,090	-116,051	-103,864	-148,778	-141,356	-153,104	-3.71%
YoY %	-16.56%	-6.93%	-11.73%	30.19%	-5.25%	7.67%	-	-
Horiz. %	94.47%	81.05%	75.80%	67.84%	97.17%	92.33%	100.00%	-
NP	441,941	394,572	396,784	356,840	351,786	310,890	321,113	23.70%
YoY %	12.01%	-0.56%	11.19%	1.44%	13.15%	-3.18%	-	-
Horiz. %	137.63%	122.88%	123.57%	111.13%	109.55%	96.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	394,351	338,696	349,954	316,122	316,283	289,926	288,338	23.18%
YoY %	16.43%	-3.22%	10.70%	-0.05%	9.09%	0.55%	-	-
Horiz. %	136.77%	117.46%	121.37%	109.64%	109.69%	100.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.66%	23.93%	22.63%	22.54%	29.72%	31.26%	32.29%	-
YoY %	3.05%	5.74%	0.40%	-24.16%	-4.93%	-3.19%	-	-
Horiz. %	76.37%	74.11%	70.08%	69.80%	92.04%	96.81%	100.00%	-
Total Cost	1,023,400	928,445	819,780	721,009	744,364	651,393	717,515	26.68%
YoY %	10.23%	13.26%	13.70%	-3.14%	14.27%	-9.22%	-	-
Horiz. %	142.63%	129.40%	114.25%	100.49%	103.74%	90.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,014,030	2,717,118	2,835,663	2,746,469	2,628,604	2,396,239	2,493,964	13.44%
YoY %	10.93%	-4.18%	3.25%	4.48%	9.70%	-3.92%	-	-
Horiz. %	120.85%	108.95%	113.70%	110.12%	105.40%	96.08%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	185,958	185,958	185,958	185,958	174,178	174,178	174,178	4.45%
YoY %	0.00%	0.00%	0.00%	6.76%	0.00%	0.00%	-	-
Horiz. %	106.76%	106.76%	106.76%	106.76%	100.00%	100.00%	100.00%	-
Div Payout %	47.16%	54.90%	53.14%	58.83%	55.07%	60.08%	60.41%	-
YoY %	-14.10%	3.31%	-9.67%	6.83%	-8.34%	-0.55%	-	-
Horiz. %	78.07%	90.88%	87.97%	97.38%	91.16%	99.45%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	3,014,030	2,717,118	2,835,663	2,746,469	2,628,604	2,396,239	2,493,964	13.44%
YoY %	10.93%	-4.18%	3.25%	4.48%	9.70%	-3.92%	-	-
Horiz. %	120.85%	108.95%	113.70%	110.12%	105.40%	96.08%	100.00%	-
NOSH	1,507,015	1,430,062	1,432,153	1,430,453	1,413,227	1,338,681	1,340,840	8.09%
YoY %	5.38%	-0.15%	0.12%	1.22%	5.57%	-0.16%	-	-
Horiz. %	112.39%	106.65%	106.81%	106.68%	105.40%	99.84%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	30.16%	29.82%	32.62%	33.11%	32.09%	32.31%	30.92%	-
YoY %	1.14%	-8.58%	-1.48%	3.18%	-0.68%	4.50%	-	-
Horiz. %	97.54%	96.44%	105.50%	107.08%	103.78%	104.50%	100.00%	-
ROE	13.08%	12.47%	12.34%	11.51%	12.03%	12.10%	11.56%	-
YoY %	4.89%	1.05%	7.21%	-4.32%	-0.58%	4.67%	-	-
Horiz. %	113.15%	107.87%	106.75%	99.57%	104.07%	104.67%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	97.23	92.51	84.95	75.35	77.56	71.88	77.46	16.34%
YoY %	5.10%	8.90%	12.74%	-2.85%	7.90%	-7.20%	-	-
Horiz. %	125.52%	119.43%	109.67%	97.28%	100.13%	92.80%	100.00%	-
EPS	26.17	23.68	24.44	22.10	22.38	21.66	21.50	13.98%
YoY %	10.52%	-3.11%	10.59%	-1.25%	3.32%	0.74%	-	-
Horiz. %	121.72%	110.14%	113.67%	102.79%	104.09%	100.74%	100.00%	-
DPS	12.34	13.00	12.98	13.00	12.32	13.00	12.99	-3.36%
YoY %	-5.08%	0.15%	-0.15%	5.52%	-5.23%	0.08%	-	-
Horiz. %	95.00%	100.08%	99.92%	100.08%	94.84%	100.08%	100.00%	-
NAPS	2.00	1.90	1.98	1.92	1.86	1.79	1.86	4.95%
YoY %	5.26%	-4.04%	3.12%	3.23%	3.91%	-3.76%	-	-
Horiz. %	107.53%	102.15%	106.45%	103.23%	100.00%	96.24%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,430,453
RPS	58.81	53.10	48.83	43.26	43.99	38.62	41.69	25.75%
YoY %	10.75%	8.74%	12.88%	-1.66%	13.90%	-7.36%	-	-
Horiz. %	141.07%	127.37%	117.13%	103.77%	105.52%	92.64%	100.00%	-
EPS	15.83	13.59	14.05	12.69	12.69	11.64	11.57	23.22%
YoY %	16.48%	-3.27%	10.72%	0.00%	9.02%	0.61%	-	-
Horiz. %	136.82%	117.46%	121.43%	109.68%	109.68%	100.61%	100.00%	-
DPS	7.46	7.46	7.46	7.46	6.99	6.99	6.99	4.42%
YoY %	0.00%	0.00%	0.00%	6.72%	0.00%	0.00%	-	-
Horiz. %	106.72%	106.72%	106.72%	106.72%	100.00%	100.00%	100.00%	-
NAPS	1.2097	1.0905	1.1381	1.1023	1.055	0.9617	1.001	13.44%
YoY %	10.93%	-4.18%	3.25%	4.48%	9.70%	-3.93%	-	-
Horiz. %	120.85%	108.94%	113.70%	110.12%	105.39%	96.07%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	1.92	2.10	2.21	2.11	2.11	2.07	2.17	-
P/RPS	1.97	2.27	2.60	2.80	2.72	2.88	2.80	-20.87%
YoY %	-13.22%	-12.69%	-7.14%	2.94%	-5.56%	2.86%	-	-
Horiz. %	70.36%	81.07%	92.86%	100.00%	97.14%	102.86%	100.00%	-
P/EPS	7.34	8.87	9.04	9.55	9.43	9.56	10.09	-19.09%
YoY %	-17.25%	-1.88%	-5.34%	1.27%	-1.36%	-5.25%	-	-
Horiz. %	72.75%	87.91%	89.59%	94.65%	93.46%	94.75%	100.00%	-
EY	13.63	11.28	11.06	10.47	10.61	10.46	9.91	23.65%
YoY %	20.83%	1.99%	5.64%	-1.32%	1.43%	5.55%	-	-
Horiz. %	137.54%	113.82%	111.60%	105.65%	107.06%	105.55%	100.00%	-
DY	6.43	6.19	5.88	6.16	5.84	6.28	5.99	4.83%
YoY %	3.88%	5.27%	-4.55%	5.48%	-7.01%	4.84%	-	-
Horiz. %	107.35%	103.34%	98.16%	102.84%	97.50%	104.84%	100.00%	-
P/NAPS	0.96	1.11	1.12	1.10	1.13	1.16	1.17	-12.34%
YoY %	-13.51%	-0.89%	1.82%	-2.65%	-2.59%	-0.85%	-	-
Horiz. %	82.05%	94.87%	95.73%	94.02%	96.58%	99.15%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	23/11/15	20/08/15	27/05/15	25/02/15	25/11/14	26/08/14	28/05/14	-
Price	2.12	1.82	2.25	2.12	2.20	2.10	2.20	-
P/RPS	2.18	1.97	2.65	2.81	2.84	2.92	2.84	-16.15%
YoY %	10.66%	-25.66%	-5.69%	-1.06%	-2.74%	2.82%	-	-
Horiz. %	76.76%	69.37%	93.31%	98.94%	100.00%	102.82%	100.00%	-
P/EPS	8.10	7.68	9.21	9.59	9.83	9.70	10.23	-14.40%
YoY %	5.47%	-16.61%	-3.96%	-2.44%	1.34%	-5.18%	-	-
Horiz. %	79.18%	75.07%	90.03%	93.74%	96.09%	94.82%	100.00%	-
EY	12.34	13.01	10.86	10.42	10.17	10.31	9.77	16.82%
YoY %	-5.15%	19.80%	4.22%	2.46%	-1.36%	5.53%	-	-
Horiz. %	126.31%	133.16%	111.16%	106.65%	104.09%	105.53%	100.00%	-
DY	5.82	7.14	5.77	6.13	5.60	6.19	5.90	-0.90%
YoY %	-18.49%	23.74%	-5.87%	9.46%	-9.53%	4.92%	-	-
Horiz. %	98.64%	121.02%	97.80%	103.90%	94.92%	104.92%	100.00%	-
P/NAPS	1.06	0.96	1.14	1.10	1.18	1.17	1.18	-6.89%
YoY %	10.42%	-15.79%	3.64%	-6.78%	0.85%	-0.85%	-	-
Horiz. %	89.83%	81.36%	96.61%	93.22%	100.00%	99.15%	100.00%	-

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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:40:00

EMA 5

5 Mins

SELL

2024-05-03 16:40:00

MACD/RSI

5 Mins

SELL

2024-05-03 16:35:00

EMA 5

5 Mins

BUY

2024-05-03 16:30:00

EMA 5

10 Mins

BUY

2024-05-03 15:20:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

329

PTRANS

PERAK TRANSIT BERHAD

325

HLIND

HONG LEONG INDUSTRIES BHD

318

YTLPOWR

YTL POWER INTERNATIONAL BHD

242

MYEG

MY E.G. SERVICES BHD

203

YTL

YTL CORPORATION BHD

167

PBBANK

PUBLIC BANK BHD

160

SAPNRG

SAPURA ENERGY BERHAD

142

GENTING

GENTING BHD

141

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More