[UOADEV] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 179.59%
YoY- -36.87%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 620,699 495,980 639,412 394,244 677,463 345,537 319,065 11.71%
PBT 298,561 313,835 229,542 171,584 297,252 198,301 237,870 3.85%
Tax -75,048 -70,482 -55,519 -35,293 -66,169 -38,875 -41,455 10.38%
NP 223,513 243,353 174,023 136,291 231,083 159,426 196,415 2.17%
-
NP to SH 209,026 220,303 147,411 124,837 197,743 145,919 189,832 1.61%
-
Tax Rate 25.14% 22.46% 24.19% 20.57% 22.26% 19.60% 17.43% -
Total Cost 397,186 252,627 465,389 257,953 446,380 186,111 122,650 21.61%
-
Net Worth 3,785,638 3,145,015 2,719,231 2,397,620 2,287,515 1,982,066 355,935 48.24%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 3,785,638 3,145,015 2,719,231 2,397,620 2,287,515 1,982,066 355,935 48.24%
NOSH 1,631,740 1,519,331 1,431,174 1,339,452 1,270,841 1,215,991 263,655 35.46%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 36.01% 49.07% 27.22% 34.57% 34.11% 46.14% 61.56% -
ROE 5.52% 7.00% 5.42% 5.21% 8.64% 7.36% 53.33% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 38.04 32.64 44.68 29.43 53.31 28.42 121.02 -17.52%
EPS 12.81 14.50 10.30 9.32 15.56 12.00 72.00 -24.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.07 1.90 1.79 1.80 1.63 1.35 9.43%
Adjusted Per Share Value based on latest NOSH - 1,338,681
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 23.65 18.90 24.36 15.02 25.81 13.16 12.16 11.71%
EPS 7.96 8.39 5.62 4.76 7.53 5.56 7.23 1.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4422 1.1981 1.0359 0.9134 0.8715 0.7551 0.1356 48.24%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.55 2.19 2.10 2.07 2.42 1.50 2.27 -
P/RPS 6.70 6.71 4.70 7.03 4.54 5.28 1.88 23.56%
P/EPS 19.91 15.10 20.39 22.21 15.55 12.50 3.15 35.93%
EY 5.02 6.62 4.90 4.50 6.43 8.00 31.72 -26.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.06 1.11 1.16 1.34 0.92 1.68 -6.80%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 24/08/16 20/08/15 26/08/14 27/08/13 23/08/12 23/08/11 -
Price 2.57 2.39 1.82 2.10 2.14 1.85 1.63 -
P/RPS 6.76 7.32 4.07 7.13 4.01 6.51 1.35 30.76%
P/EPS 20.06 16.48 17.67 22.53 13.75 15.42 2.26 43.84%
EY 4.98 6.07 5.66 4.44 7.27 6.49 44.17 -30.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.15 0.96 1.17 1.19 1.13 1.21 -1.42%

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