[UOADEV] YoY Annualized Quarter 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- 4.12%
YoY- -12.87%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,081,602 996,193 1,643,188 1,077,849 1,245,502 799,156 613,596 9.89%
PBT 656,061 929,364 645,286 460,704 577,914 414,179 481,798 5.27%
Tax -129,283 -218,726 -157,253 -103,864 -172,232 -88,629 -78,887 8.57%
NP 526,778 710,638 488,033 356,840 405,682 325,550 402,911 4.56%
-
NP to SH 491,182 676,726 417,016 316,122 362,832 301,300 384,806 4.14%
-
Tax Rate 19.71% 23.54% 24.37% 22.54% 29.80% 21.40% 16.37% -
Total Cost 554,824 285,555 1,155,155 721,009 839,820 473,606 210,685 17.49%
-
Net Worth 4,280,790 3,817,347 3,048,104 2,651,613 2,363,472 2,021,736 0 -
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 259,967 244,701 220,877 179,536 168,819 147,035 - -
Div Payout % 52.93% 36.16% 52.97% 56.79% 46.53% 48.80% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 4,280,790 3,817,347 3,048,104 2,651,613 2,363,472 2,021,736 0 -
NOSH 1,734,247 1,632,469 1,472,514 1,381,048 1,298,611 1,225,294 276,838 35.73%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 48.70% 71.34% 29.70% 33.11% 32.57% 40.74% 65.66% -
ROE 11.47% 17.73% 13.68% 11.92% 15.35% 14.90% 0.00% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 62.41 61.07 111.59 78.05 95.91 65.22 221.64 -19.02%
EPS 29.26 43.07 28.32 22.89 27.94 24.59 139.00 -22.85%
DPS 15.00 15.00 15.00 13.00 13.00 12.00 0.00 -
NAPS 2.47 2.34 2.07 1.92 1.82 1.65 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,430,453
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 41.21 37.95 62.60 41.06 47.45 30.44 23.38 9.89%
EPS 18.71 25.78 15.89 12.04 13.82 11.48 14.66 4.14%
DPS 9.90 9.32 8.41 6.84 6.43 5.60 0.00 -
NAPS 1.6308 1.4543 1.1612 1.0102 0.9004 0.7702 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.39 2.35 2.06 2.11 1.94 1.74 1.37 -
P/RPS 3.83 3.85 1.85 2.70 2.02 2.67 0.62 35.41%
P/EPS 8.43 5.67 7.27 9.22 6.94 7.08 0.99 42.85%
EY 11.86 17.65 13.75 10.85 14.40 14.13 101.46 -30.05%
DY 6.28 6.38 7.28 6.16 6.70 6.90 0.00 -
P/NAPS 0.97 1.00 1.00 1.10 1.07 1.05 0.00 -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 21/02/18 22/02/17 25/02/16 25/02/15 26/02/14 22/02/13 23/02/12 -
Price 2.54 2.50 2.10 2.12 2.00 1.80 1.51 -
P/RPS 4.07 4.09 1.88 2.72 2.09 2.76 0.68 34.70%
P/EPS 8.96 6.03 7.42 9.26 7.16 7.32 1.09 42.01%
EY 11.16 16.59 13.49 10.80 13.97 13.66 92.05 -29.62%
DY 5.91 6.00 7.14 6.13 6.50 6.67 0.00 -
P/NAPS 1.03 1.07 1.01 1.10 1.10 1.09 0.00 -

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
Post a Comment