[UOADEV] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -0.69%
YoY- 75.77%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 687,940 618,408 804,684 1,254,800 699,940 1,527,436 592,304 2.52%
PBT 181,760 308,352 526,244 481,360 272,836 687,624 250,028 -5.17%
Tax -46,504 -76,624 -129,584 -113,772 -65,024 -141,536 -59,664 -4.06%
NP 135,256 231,728 396,660 367,588 207,812 546,088 190,364 -5.53%
-
NP to SH 129,088 195,916 384,312 313,928 178,600 476,576 163,780 -3.88%
-
Tax Rate 25.59% 24.85% 24.62% 23.64% 23.83% 20.58% 23.86% -
Total Cost 552,684 386,680 408,024 887,212 492,128 981,348 401,940 5.44%
-
Net Worth 4,367,445 3,261,278 3,253,274 2,835,663 2,493,964 2,210,133 2,101,843 12.95%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 4,367,445 3,261,278 3,253,274 2,835,663 2,493,964 2,210,133 2,101,843 12.95%
NOSH 1,734,247 1,630,639 1,520,221 1,432,153 1,340,840 1,270,191 1,364,833 4.07%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 19.66% 37.47% 49.29% 29.29% 29.69% 35.75% 32.14% -
ROE 2.96% 6.01% 11.81% 11.07% 7.16% 21.56% 7.79% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 39.69 37.92 52.93 87.62 52.20 120.25 43.40 -1.47%
EPS 7.44 12.00 25.28 21.92 13.32 37.52 12.00 -7.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.00 2.14 1.98 1.86 1.74 1.54 8.55%
Adjusted Per Share Value based on latest NOSH - 1,432,153
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 26.21 23.56 30.66 47.80 26.67 58.19 22.56 2.52%
EPS 4.92 7.46 14.64 11.96 6.80 18.16 6.24 -3.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6638 1.2424 1.2394 1.0803 0.9501 0.842 0.8007 12.95%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.42 2.70 2.12 2.21 2.17 2.05 1.40 -
P/RPS 6.10 7.12 4.01 2.52 4.16 1.70 3.23 11.17%
P/EPS 32.49 22.47 8.39 10.08 16.29 5.46 11.67 18.59%
EY 3.08 4.45 11.92 9.92 6.14 18.30 8.57 -15.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.35 0.99 1.12 1.17 1.18 0.91 0.89%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 22/05/17 25/05/16 27/05/15 28/05/14 15/05/13 29/05/12 -
Price 2.58 2.73 2.21 2.25 2.20 2.55 1.57 -
P/RPS 6.50 7.20 4.18 2.57 4.21 2.12 3.62 10.24%
P/EPS 34.64 22.72 8.74 10.26 16.52 6.80 13.08 17.61%
EY 2.89 4.40 11.44 9.74 6.05 14.71 7.64 -14.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.37 1.03 1.14 1.18 1.47 1.02 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