[UOADEV] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 39.8%
YoY- -36.87%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,241,398 991,960 1,278,824 788,488 1,354,926 691,074 638,130 11.71%
PBT 597,122 627,670 459,084 343,168 594,504 396,602 475,740 3.85%
Tax -150,096 -140,964 -111,038 -70,586 -132,338 -77,750 -82,910 10.38%
NP 447,026 486,706 348,046 272,582 462,166 318,852 392,830 2.17%
-
NP to SH 418,052 440,606 294,822 249,674 395,486 291,838 379,664 1.61%
-
Tax Rate 25.14% 22.46% 24.19% 20.57% 22.26% 19.60% 17.43% -
Total Cost 794,372 505,254 930,778 515,906 892,760 372,222 245,300 21.61%
-
Net Worth 3,785,638 3,145,015 2,719,231 2,397,620 2,287,515 1,982,066 355,935 48.24%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 3,785,638 3,145,015 2,719,231 2,397,620 2,287,515 1,982,066 355,935 48.24%
NOSH 1,631,740 1,519,331 1,431,174 1,339,452 1,270,841 1,215,991 263,655 35.46%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 36.01% 49.07% 27.22% 34.57% 34.11% 46.14% 61.56% -
ROE 11.04% 14.01% 10.84% 10.41% 17.29% 14.72% 106.67% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 76.08 65.29 89.35 58.87 106.62 56.83 242.03 -17.52%
EPS 25.62 29.00 20.60 18.64 31.12 24.00 144.00 -24.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.07 1.90 1.79 1.80 1.63 1.35 9.43%
Adjusted Per Share Value based on latest NOSH - 1,338,681
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 47.29 37.79 48.72 30.04 51.62 26.33 24.31 11.71%
EPS 15.93 16.79 11.23 9.51 15.07 11.12 14.46 1.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4422 1.1981 1.0359 0.9134 0.8715 0.7551 0.1356 48.24%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.55 2.19 2.10 2.07 2.42 1.50 2.27 -
P/RPS 3.35 3.35 2.35 3.52 2.27 2.64 0.94 23.56%
P/EPS 9.95 7.55 10.19 11.11 7.78 6.25 1.58 35.85%
EY 10.05 13.24 9.81 9.00 12.86 16.00 63.44 -26.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.06 1.11 1.16 1.34 0.92 1.68 -6.80%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 24/08/16 20/08/15 26/08/14 27/08/13 23/08/12 23/08/11 -
Price 2.57 2.39 1.82 2.10 2.14 1.85 1.63 -
P/RPS 3.38 3.66 2.04 3.57 2.01 3.26 0.67 30.92%
P/EPS 10.03 8.24 8.83 11.27 6.88 7.71 1.13 43.84%
EY 9.97 12.13 11.32 8.88 14.54 12.97 88.34 -30.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.15 0.96 1.17 1.19 1.13 1.21 -1.42%

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