[UOADEV] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 38.37%
YoY- 34.35%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,036,433 1,176,438 967,401 1,508,788 992,132 1,191,268 837,169 3.62%
PBT 440,512 586,721 603,613 609,276 441,434 544,568 423,504 0.65%
Tax -92,669 -150,213 -127,929 -150,270 -95,897 -127,169 -93,036 -0.06%
NP 347,842 436,508 475,684 459,005 345,537 417,398 330,468 0.85%
-
NP to SH 323,292 399,177 440,996 407,932 303,626 365,692 306,444 0.89%
-
Tax Rate 21.04% 25.60% 21.19% 24.66% 21.72% 23.35% 21.97% -
Total Cost 688,590 739,930 491,717 1,049,782 646,594 773,869 506,701 5.24%
-
Net Worth 4,488,692 4,053,595 3,304,367 2,912,413 2,537,802 2,260,952 1,924,352 15.15%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 4,488,692 4,053,595 3,304,367 2,912,413 2,537,802 2,260,952 1,924,352 15.15%
NOSH 1,844,871 1,734,247 1,551,346 1,456,206 1,364,409 1,284,632 1,210,284 7.27%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 33.56% 37.10% 49.17% 30.42% 34.83% 35.04% 39.47% -
ROE 7.20% 9.85% 13.35% 14.01% 11.96% 16.17% 15.92% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 57.03 68.49 62.36 103.61 72.72 92.73 69.17 -3.16%
EPS 18.36 24.04 28.43 28.01 22.25 28.47 25.32 -5.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.36 2.13 2.00 1.86 1.76 1.59 7.61%
Adjusted Per Share Value based on latest NOSH - 1,507,015
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 41.60 47.22 38.83 60.56 39.82 47.81 33.60 3.62%
EPS 12.98 16.02 17.70 16.37 12.19 14.68 12.30 0.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8016 1.6269 1.3262 1.1689 1.0186 0.9074 0.7724 15.15%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.30 2.59 2.50 1.92 2.11 2.22 1.59 -
P/RPS 4.03 3.78 4.01 1.85 2.90 2.39 2.30 9.79%
P/EPS 12.93 11.14 8.79 6.85 9.48 7.80 6.28 12.78%
EY 7.73 8.97 11.37 14.59 10.55 12.82 15.92 -11.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.10 1.17 0.96 1.13 1.26 1.00 -1.20%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 21/11/17 23/11/16 23/11/15 25/11/14 20/11/13 22/11/12 -
Price 2.15 2.45 2.37 2.12 2.20 2.02 1.72 -
P/RPS 3.77 3.58 3.80 2.05 3.03 2.18 2.49 7.15%
P/EPS 12.09 10.54 8.34 7.57 9.89 7.10 6.79 10.08%
EY 8.27 9.49 11.99 13.21 10.12 14.09 14.72 -9.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.04 1.11 1.06 1.18 1.15 1.08 -3.53%

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