[UOADEV] QoQ TTM 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- 10.7%

YoY- 21.37%

Quarter Report

UOA DEV - Q1 Financial Results 31 March 2015.pdf

Latest QR

Upcoming QR

UOADEV's Result

UOADEV's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
TTM Result
Revenue	1,643,188	1,465,341	1,323,017	1,216,564	1,077,849	1,096,150	962,283	42.72%
YoY %	12.14%	10.76%	8.75%	12.87%	-1.67%	13.91%	-	-
Horiz. %	170.76%	152.28%	137.49%	126.42%	112.01%	113.91%	100.00%	-
PBT	645,286	586,585	518,662	512,835	460,704	500,564	452,246	26.65%
YoY %	10.01%	13.10%	1.14%	11.32%	-7.96%	10.68%	-	-
Horiz. %	142.68%	129.70%	114.69%	113.40%	101.87%	110.68%	100.00%	-
Tax	-157,253	-144,644	-124,090	-116,051	-103,864	-148,778	-141,356	7.34%
YoY %	-8.72%	-16.56%	-6.93%	-11.73%	30.19%	-5.25%	-	-
Horiz. %	111.25%	102.33%	87.79%	82.10%	73.48%	105.25%	100.00%	-
NP	488,033	441,941	394,572	396,784	356,840	351,786	310,890	34.95%
YoY %	10.43%	12.01%	-0.56%	11.19%	1.44%	13.15%	-	-
Horiz. %	156.98%	142.15%	126.92%	127.63%	114.78%	113.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	417,016	394,351	338,696	349,954	316,122	316,283	289,926	27.33%
YoY %	5.75%	16.43%	-3.22%	10.70%	-0.05%	9.09%	-	-
Horiz. %	143.84%	136.02%	116.82%	120.70%	109.04%	109.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.37%	24.66%	23.93%	22.63%	22.54%	29.72%	31.26%	-
YoY %	-1.18%	3.05%	5.74%	0.40%	-24.16%	-4.93%	-	-
Horiz. %	77.96%	78.89%	76.55%	72.39%	72.10%	95.07%	100.00%	-
Total Cost	1,155,155	1,023,400	928,445	819,780	721,009	744,364	651,393	46.35%
YoY %	12.87%	10.23%	13.26%	13.70%	-3.14%	14.27%	-	-
Horiz. %	177.34%	157.11%	142.53%	125.85%	110.69%	114.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	4.35%	10.93%	-4.18%	3.25%	4.48%	9.70%	-	-
Horiz. %	131.25%	125.78%	113.39%	118.34%	114.62%	109.70%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	227,907	185,958	185,958	185,958	185,958	174,178	174,178	19.57%
YoY %	22.56%	0.00%	0.00%	0.00%	6.76%	0.00%	-	-
Horiz. %	130.85%	106.76%	106.76%	106.76%	106.76%	100.00%	100.00%	-
Div Payout %	54.65%	47.16%	54.90%	53.14%	58.83%	55.07%	60.08%	-
YoY %	15.88%	-14.10%	3.31%	-9.67%	6.83%	-8.34%	-	-
Horiz. %	90.96%	78.50%	91.38%	88.45%	97.92%	91.66%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
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%
YoY %	4.35%	10.93%	-4.18%	3.25%	4.48%	9.70%	-	-
Horiz. %	131.25%	125.78%	113.39%	118.34%	114.62%	109.70%	100.00%	-
NOSH	1,519,384	1,507,015	1,430,062	1,432,153	1,430,453	1,413,227	1,338,681	8.78%
YoY %	0.82%	5.38%	-0.15%	0.12%	1.22%	5.57%	-	-
Horiz. %	113.50%	112.57%	106.83%	106.98%	106.86%	105.57%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	29.70%	30.16%	29.82%	32.62%	33.11%	32.09%	32.31%	-
YoY %	-1.53%	1.14%	-8.58%	-1.48%	3.18%	-0.68%	-	-
Horiz. %	91.92%	93.35%	92.29%	100.96%	102.48%	99.32%	100.00%	-
ROE	13.26%	13.08%	12.47%	12.34%	11.51%	12.03%	12.10%	-
YoY %	1.38%	4.89%	1.05%	7.21%	-4.32%	-0.58%	-	-
Horiz. %	109.59%	108.10%	103.06%	101.98%	95.12%	99.42%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	108.15	97.23	92.51	84.95	75.35	77.56	71.88	31.20%
YoY %	11.23%	5.10%	8.90%	12.74%	-2.85%	7.90%	-	-
Horiz. %	150.46%	135.27%	128.70%	118.18%	104.83%	107.90%	100.00%	-
EPS	27.45	26.17	23.68	24.44	22.10	22.38	21.66	17.05%
YoY %	4.89%	10.52%	-3.11%	10.59%	-1.25%	3.32%	-	-
Horiz. %	126.73%	120.82%	109.33%	112.83%	102.03%	103.32%	100.00%	-
DPS	15.00	12.34	13.00	12.98	13.00	12.32	13.00	9.98%
YoY %	21.56%	-5.08%	0.15%	-0.15%	5.52%	-5.23%	-	-
Horiz. %	115.38%	94.92%	100.00%	99.85%	100.00%	94.77%	100.00%	-
NAPS	2.07	2.00	1.90	1.98	1.92	1.86	1.79	10.14%
YoY %	3.50%	5.26%	-4.04%	3.12%	3.23%	3.91%	-	-
Horiz. %	115.64%	111.73%	106.15%	110.61%	107.26%	103.91%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,432,153
RPS	65.95	58.81	53.10	48.83	43.26	43.99	38.62	42.72%
YoY %	12.14%	10.75%	8.74%	12.88%	-1.66%	13.90%	-	-
Horiz. %	170.77%	152.28%	137.49%	126.44%	112.01%	113.90%	100.00%	-
EPS	16.74	15.83	13.59	14.05	12.69	12.69	11.64	27.32%
YoY %	5.75%	16.48%	-3.27%	10.72%	0.00%	9.02%	-	-
Horiz. %	143.81%	136.00%	116.75%	120.70%	109.02%	109.02%	100.00%	-
DPS	9.15	7.46	7.46	7.46	7.46	6.99	6.99	19.60%
YoY %	22.65%	0.00%	0.00%	0.00%	6.72%	0.00%	-	-
Horiz. %	130.90%	106.72%	106.72%	106.72%	106.72%	100.00%	100.00%	-
NAPS	1.2623	1.2097	1.0905	1.1381	1.1023	1.055	0.9617	19.82%
YoY %	4.35%	10.93%	-4.18%	3.25%	4.48%	9.70%	-	-
Horiz. %	131.26%	125.79%	113.39%	118.34%	114.62%	109.70%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
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	1.90	1.97	2.27	2.60	2.80	2.72	2.88	-24.15%
YoY %	-3.55%	-13.22%	-12.69%	-7.14%	2.94%	-5.56%	-	-
Horiz. %	65.97%	68.40%	78.82%	90.28%	97.22%	94.44%	100.00%	-
P/EPS	7.51	7.34	8.87	9.04	9.55	9.43	9.56	-14.82%
YoY %	2.32%	-17.25%	-1.88%	-5.34%	1.27%	-1.36%	-	-
Horiz. %	78.56%	76.78%	92.78%	94.56%	99.90%	98.64%	100.00%	-
EY	13.32	13.63	11.28	11.06	10.47	10.61	10.46	17.43%
YoY %	-2.27%	20.83%	1.99%	5.64%	-1.32%	1.43%	-	-
Horiz. %	127.34%	130.31%	107.84%	105.74%	100.10%	101.43%	100.00%	-
DY	7.28	6.43	6.19	5.88	6.16	5.84	6.28	10.32%
YoY %	13.22%	3.88%	5.27%	-4.55%	5.48%	-7.01%	-	-
Horiz. %	115.92%	102.39%	98.57%	93.63%	98.09%	92.99%	100.00%	-
P/NAPS	1.00	0.96	1.11	1.12	1.10	1.13	1.16	-9.39%
YoY %	4.17%	-13.51%	-0.89%	1.82%	-2.65%	-2.59%	-	-
Horiz. %	86.21%	82.76%	95.69%	96.55%	94.83%	97.41%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
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	1.94	2.18	1.97	2.65	2.81	2.84	2.92	-23.80%
YoY %	-11.01%	10.66%	-25.66%	-5.69%	-1.06%	-2.74%	-	-
Horiz. %	66.44%	74.66%	67.47%	90.75%	96.23%	97.26%	100.00%	-
P/EPS	7.65	8.10	7.68	9.21	9.59	9.83	9.70	-14.60%
YoY %	-5.56%	5.47%	-16.61%	-3.96%	-2.44%	1.34%	-	-
Horiz. %	78.87%	83.51%	79.18%	94.95%	98.87%	101.34%	100.00%	-
EY	13.07	12.34	13.01	10.86	10.42	10.17	10.31	17.08%
YoY %	5.92%	-5.15%	19.80%	4.22%	2.46%	-1.36%	-	-
Horiz. %	126.77%	119.69%	126.19%	105.33%	101.07%	98.64%	100.00%	-
DY	7.14	5.82	7.14	5.77	6.13	5.60	6.19	9.95%
YoY %	22.68%	-18.49%	23.74%	-5.87%	9.46%	-9.53%	-	-
Horiz. %	115.35%	94.02%	115.35%	93.21%	99.03%	90.47%	100.00%	-
P/NAPS	1.01	1.06	0.96	1.14	1.10	1.18	1.17	-9.31%
YoY %	-4.72%	10.42%	-15.79%	3.64%	-6.78%	0.85%	-	-
Horiz. %	86.32%	90.60%	82.05%	97.44%	94.02%	100.85%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 08:00:00

EMA 5

Daily

BUY

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

984

MPI

MALAYSIAN PACIFIC INDUSTRIES

961

SALCON

SALCON BHD

927

HLIND

HONG LEONG INDUSTRIES BHD

868

YTLPOWR

YTL POWER INTERNATIONAL BHD

774

WCT

WCT HOLDINGS BERHAD

643

JCY

JCY INTERNATIONAL BERHAD

636

GENTING

GENTING BHD

607

PBBANK

PUBLIC BANK BHD

556

Daily Stocks

OFB

0.80

+0.52

116,449,000

HSI-HWW

0.215

-0.02

74,514,600

AHB-WC

0.075

0.00

68,336,000

HSI-HWE

0.115

-0.015

64,905,100

HSI-CXN

0.22

+0.02

57,796,700

SNS

0.88

0.00

49,631,900

APPASIA

0.165

+0.005

47,322,300

HEXCARE

0.28

+0.015

47,187,500

JCY

0.79

+0.01

45,780,100

JAKS

0.165

+0.005

45,228,600

More active Stocks

OFB

0.80

+0.52

116,449,000

F&N

31.98

+0.24

3,300

WPRTS

4.40

+0.16

924,200

UTDPLT

25.00

+0.16

14,600

NIKKEI-CE

0.99

+0.15

300

THETA

2.00

+0.12

3,532,900

PIE

6.39

+0.12

187,000

PANAMY

20.20

+0.12

3,500

SKBSHUT-WA

0.525

+0.105

8,194,600

PMETAL

5.97

+0.09

1,275,800

More gainer Stocks

MPI

39.20

-0.48

8,700

HEIM

22.16

-0.34

78,300

TOYOVEN

1.06

-0.32

7,050,600

NESTLE

121.90

-0.20

200

HLBANK

19.18

-0.16

7,700

SUNCON

4.03

-0.13

13,759,400

PETDAG

17.28

-0.12

150,700

KUAISHO-C17

0.08

-0.12

58,800

NOTION

2.01

-0.11

7,838,500

KESM

7.02

-0.11

4,500

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