[UOADEV] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 2.23%
YoY- 31.92%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,263,677 1,081,602 996,193 1,643,188 1,077,849 1,245,502 799,156 7.93%
PBT 505,850 656,061 929,364 645,286 460,704 577,914 414,179 3.38%
Tax -94,252 -129,283 -218,726 -157,253 -103,864 -172,232 -88,629 1.03%
NP 411,598 526,778 710,638 488,033 356,840 405,682 325,550 3.98%
-
NP to SH 378,916 491,182 676,726 417,016 316,122 362,832 301,300 3.89%
-
Tax Rate 18.63% 19.71% 23.54% 24.37% 22.54% 29.80% 21.40% -
Total Cost 852,079 554,824 285,555 1,155,155 721,009 839,820 473,606 10.27%
-
Net Worth 4,683,094 4,280,790 3,817,347 3,048,104 2,651,613 2,363,472 2,021,736 15.02%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 258,123 259,967 244,701 220,877 179,536 168,819 147,035 9.82%
Div Payout % 68.12% 52.93% 36.16% 52.97% 56.79% 46.53% 48.80% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 4,683,094 4,280,790 3,817,347 3,048,104 2,651,613 2,363,472 2,021,736 15.02%
NOSH 1,844,871 1,734,247 1,632,469 1,472,514 1,381,048 1,298,611 1,225,294 7.05%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 32.57% 48.70% 71.34% 29.70% 33.11% 32.57% 40.74% -
ROE 8.09% 11.47% 17.73% 13.68% 11.92% 15.35% 14.90% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 68.54 62.41 61.07 111.59 78.05 95.91 65.22 0.83%
EPS 21.26 29.26 43.07 28.32 22.89 27.94 24.59 -2.39%
DPS 14.00 15.00 15.00 15.00 13.00 13.00 12.00 2.60%
NAPS 2.54 2.47 2.34 2.07 1.92 1.82 1.65 7.45%
Adjusted Per Share Value based on latest NOSH - 1,519,384
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 50.72 43.41 39.98 65.95 43.26 49.99 32.07 7.93%
EPS 15.21 19.71 27.16 16.74 12.69 14.56 12.09 3.89%
DPS 10.36 10.43 9.82 8.87 7.21 6.78 5.90 9.83%
NAPS 1.8796 1.7181 1.5321 1.2234 1.0642 0.9486 0.8114 15.02%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.12 2.39 2.35 2.06 2.11 1.94 1.74 -
P/RPS 3.09 3.83 3.85 1.85 2.70 2.02 2.67 2.46%
P/EPS 10.32 8.43 5.67 7.27 9.22 6.94 7.08 6.47%
EY 9.69 11.86 17.65 13.75 10.85 14.40 14.13 -6.09%
DY 6.60 6.28 6.38 7.28 6.16 6.70 6.90 -0.73%
P/NAPS 0.83 0.97 1.00 1.00 1.10 1.07 1.05 -3.84%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 05/03/19 21/02/18 22/02/17 25/02/16 25/02/15 26/02/14 22/02/13 -
Price 2.22 2.54 2.50 2.10 2.12 2.00 1.80 -
P/RPS 3.24 4.07 4.09 1.88 2.72 2.09 2.76 2.70%
P/EPS 10.80 8.96 6.03 7.42 9.26 7.16 7.32 6.69%
EY 9.26 11.16 16.59 13.49 10.80 13.97 13.66 -6.27%
DY 6.31 5.91 6.00 7.14 6.13 6.50 6.67 -0.92%
P/NAPS 0.87 1.03 1.07 1.01 1.10 1.10 1.09 -3.68%

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