[UOADEV] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 65.97%
YoY- 35.52%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 495,980 639,412 394,244 677,463 345,537 319,065 0 -
PBT 313,835 229,542 171,584 297,252 198,301 237,870 0 -
Tax -70,482 -55,519 -35,293 -66,169 -38,875 -41,455 0 -
NP 243,353 174,023 136,291 231,083 159,426 196,415 0 -
-
NP to SH 220,303 147,411 124,837 197,743 145,919 189,832 0 -
-
Tax Rate 22.46% 24.19% 20.57% 22.26% 19.60% 17.43% - -
Total Cost 252,627 465,389 257,953 446,380 186,111 122,650 0 -
-
Net Worth 3,145,015 2,719,231 2,397,620 2,287,515 1,982,066 355,935 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 3,145,015 2,719,231 2,397,620 2,287,515 1,982,066 355,935 0 -
NOSH 1,519,331 1,431,174 1,339,452 1,270,841 1,215,991 263,655 0 -
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 49.07% 27.22% 34.57% 34.11% 46.14% 61.56% 0.00% -
ROE 7.00% 5.42% 5.21% 8.64% 7.36% 53.33% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 32.64 44.68 29.43 53.31 28.42 121.02 0.00 -
EPS 14.50 10.30 9.32 15.56 12.00 72.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.90 1.79 1.80 1.63 1.35 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,269,773
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 18.90 24.36 15.02 25.81 13.16 12.16 0.00 -
EPS 8.39 5.62 4.76 7.53 5.56 7.23 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1981 1.0359 0.9134 0.8715 0.7551 0.1356 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 - -
Price 2.19 2.10 2.07 2.42 1.50 2.27 0.00 -
P/RPS 6.71 4.70 7.03 4.54 5.28 1.88 0.00 -
P/EPS 15.10 20.39 22.21 15.55 12.50 3.15 0.00 -
EY 6.62 4.90 4.50 6.43 8.00 31.72 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.11 1.16 1.34 0.92 1.68 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 20/08/15 26/08/14 27/08/13 23/08/12 23/08/11 - -
Price 2.39 1.82 2.10 2.14 1.85 1.63 0.00 -
P/RPS 7.32 4.07 7.13 4.01 6.51 1.35 0.00 -
P/EPS 16.48 17.67 22.53 13.75 15.42 2.26 0.00 -
EY 6.07 5.66 4.44 7.27 6.49 44.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.96 1.17 1.19 1.13 1.21 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