[UOADEV] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 14.65%
YoY- 49.45%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,177,998 953,896 1,241,398 991,960 1,278,824 788,488 1,354,926 -2.30%
PBT 506,674 440,116 597,122 627,670 459,084 343,168 594,504 -2.62%
Tax -123,904 -111,344 -150,096 -140,964 -111,038 -70,586 -132,338 -1.09%
NP 382,770 328,772 447,026 486,706 348,046 272,582 462,166 -3.09%
-
NP to SH 369,896 300,610 418,052 440,606 294,822 249,674 395,486 -1.10%
-
Tax Rate 24.45% 25.30% 25.14% 22.46% 24.19% 20.57% 22.26% -
Total Cost 795,228 625,124 794,372 505,254 930,778 515,906 892,760 -1.90%
-
Net Worth 4,609,345 4,211,465 3,785,638 3,145,015 2,719,231 2,397,620 2,287,515 12.38%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 4,609,345 4,211,465 3,785,638 3,145,015 2,719,231 2,397,620 2,287,515 12.38%
NOSH 1,844,871 1,734,247 1,631,740 1,519,331 1,431,174 1,339,452 1,270,841 6.40%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 32.49% 34.47% 36.01% 49.07% 27.22% 34.57% 34.11% -
ROE 8.02% 7.14% 11.04% 14.01% 10.84% 10.41% 17.29% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 63.89 55.04 76.08 65.29 89.35 58.87 106.62 -8.17%
EPS 20.06 17.34 25.62 29.00 20.60 18.64 31.12 -7.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.43 2.32 2.07 1.90 1.79 1.80 5.62%
Adjusted Per Share Value based on latest NOSH - 1,520,501
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 47.28 38.29 49.82 39.81 51.33 31.65 54.38 -2.30%
EPS 14.85 12.07 16.78 17.68 11.83 10.02 15.87 -1.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.6903 1.5194 1.2623 1.0914 0.9623 0.9181 12.38%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.40 2.38 2.55 2.19 2.10 2.07 2.42 -
P/RPS 3.76 4.32 3.35 3.35 2.35 3.52 2.27 8.77%
P/EPS 11.96 13.72 9.95 7.55 10.19 11.11 7.78 7.42%
EY 8.36 7.29 10.05 13.24 9.81 9.00 12.86 -6.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.98 1.10 1.06 1.11 1.16 1.34 -5.40%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 28/08/18 23/08/17 24/08/16 20/08/15 26/08/14 27/08/13 -
Price 2.07 2.37 2.57 2.39 1.82 2.10 2.14 -
P/RPS 3.24 4.31 3.38 3.66 2.04 3.57 2.01 8.27%
P/EPS 10.32 13.66 10.03 8.24 8.83 11.27 6.88 6.98%
EY 9.69 7.32 9.97 12.13 11.32 8.88 14.54 -6.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.98 1.11 1.15 0.96 1.17 1.19 -5.82%

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