[UOADEV] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 129.3%
YoY- 49.45%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 588,999 476,948 620,699 495,980 639,412 394,244 677,463 -2.30%
PBT 253,337 220,058 298,561 313,835 229,542 171,584 297,252 -2.62%
Tax -61,952 -55,672 -75,048 -70,482 -55,519 -35,293 -66,169 -1.09%
NP 191,385 164,386 223,513 243,353 174,023 136,291 231,083 -3.09%
-
NP to SH 184,948 150,305 209,026 220,303 147,411 124,837 197,743 -1.10%
-
Tax Rate 24.45% 25.30% 25.14% 22.46% 24.19% 20.57% 22.26% -
Total Cost 397,614 312,562 397,186 252,627 465,389 257,953 446,380 -1.90%
-
Net Worth 4,609,345 4,211,465 3,785,638 3,145,015 2,719,231 2,397,620 2,287,515 12.38%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 4,609,345 4,211,465 3,785,638 3,145,015 2,719,231 2,397,620 2,287,515 12.38%
NOSH 1,844,871 1,734,247 1,631,740 1,519,331 1,431,174 1,339,452 1,270,841 6.40%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 32.49% 34.47% 36.01% 49.07% 27.22% 34.57% 34.11% -
ROE 4.01% 3.57% 5.52% 7.00% 5.42% 5.21% 8.64% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 31.95 27.52 38.04 32.64 44.68 29.43 53.31 -8.17%
EPS 10.03 8.67 12.81 14.50 10.30 9.32 15.56 -7.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.43 2.32 2.07 1.90 1.79 1.80 5.62%
Adjusted Per Share Value based on latest NOSH - 1,520,501
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 22.44 18.17 23.65 18.90 24.36 15.02 25.81 -2.30%
EPS 7.05 5.73 7.96 8.39 5.62 4.76 7.53 -1.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.756 1.6044 1.4422 1.1981 1.0359 0.9134 0.8715 12.37%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.40 2.38 2.55 2.19 2.10 2.07 2.42 -
P/RPS 7.51 8.65 6.70 6.71 4.70 7.03 4.54 8.74%
P/EPS 23.93 27.44 19.91 15.10 20.39 22.21 15.55 7.44%
EY 4.18 3.64 5.02 6.62 4.90 4.50 6.43 -6.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.98 1.10 1.06 1.11 1.16 1.34 -5.40%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 28/08/18 23/08/17 24/08/16 20/08/15 26/08/14 27/08/13 -
Price 2.07 2.37 2.57 2.39 1.82 2.10 2.14 -
P/RPS 6.48 8.61 6.76 7.32 4.07 7.13 4.01 8.32%
P/EPS 20.64 27.33 20.06 16.48 17.67 22.53 13.75 7.00%
EY 4.85 3.66 4.98 6.07 5.66 4.44 7.27 -6.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.98 1.11 1.15 0.96 1.17 1.19 -5.82%

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