[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

UOADEV's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Cumulative Result
Revenue	588,999	476,948	620,699	495,980	639,412	394,244	677,463	-2.30%
YoY %	23.49%	-23.16%	25.15%	-22.43%	62.19%	-41.81%	-	-
Horiz. %	86.94%	70.40%	91.62%	73.21%	94.38%	58.19%	100.00%	-
PBT	253,337	220,058	298,561	313,835	229,542	171,584	297,252	-2.62%
YoY %	15.12%	-26.29%	-4.87%	36.72%	33.78%	-42.28%	-	-
Horiz. %	85.23%	74.03%	100.44%	105.58%	77.22%	57.72%	100.00%	-
Tax	-61,952	-55,672	-75,048	-70,482	-55,519	-35,293	-66,169	-1.09%
YoY %	-11.28%	25.82%	-6.48%	-26.95%	-57.31%	46.66%	-	-
Horiz. %	93.63%	84.14%	113.42%	106.52%	83.90%	53.34%	100.00%	-
NP	191,385	164,386	223,513	243,353	174,023	136,291	231,083	-3.09%
YoY %	16.42%	-26.45%	-8.15%	39.84%	27.68%	-41.02%	-	-
Horiz. %	82.82%	71.14%	96.72%	105.31%	75.31%	58.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	184,948	150,305	209,026	220,303	147,411	124,837	197,743	-1.10%
YoY %	23.05%	-28.09%	-5.12%	49.45%	18.08%	-36.87%	-	-
Horiz. %	93.53%	76.01%	105.71%	111.41%	74.55%	63.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.45%	25.30%	25.14%	22.46%	24.19%	20.57%	22.26%	-
YoY %	-3.36%	0.64%	11.93%	-7.15%	17.60%	-7.59%	-	-
Horiz. %	109.84%	113.66%	112.94%	100.90%	108.67%	92.41%	100.00%	-
Total Cost	397,614	312,562	397,186	252,627	465,389	257,953	446,380	-1.90%
YoY %	27.21%	-21.31%	57.22%	-45.72%	80.42%	-42.21%	-	-
Horiz. %	89.08%	70.02%	88.98%	56.59%	104.26%	57.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	9.45%	11.25%	20.37%	15.66%	13.41%	4.81%	-	-
Horiz. %	201.50%	184.11%	165.49%	137.49%	118.87%	104.81%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
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%
YoY %	9.45%	11.25%	20.37%	15.66%	13.41%	4.81%	-	-
Horiz. %	201.50%	184.11%	165.49%	137.49%	118.87%	104.81%	100.00%	-
NOSH	1,844,871	1,734,247	1,631,740	1,519,331	1,431,174	1,339,452	1,270,841	6.40%
YoY %	6.38%	6.28%	7.40%	6.16%	6.85%	5.40%	-	-
Horiz. %	145.17%	136.46%	128.40%	119.55%	112.62%	105.40%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	32.49%	34.47%	36.01%	49.07%	27.22%	34.57%	34.11%	-
YoY %	-5.74%	-4.28%	-26.62%	80.27%	-21.26%	1.35%	-	-
Horiz. %	95.25%	101.06%	105.57%	143.86%	79.80%	101.35%	100.00%	-
ROE	4.01%	3.57%	5.52%	7.00%	5.42%	5.21%	8.64%	-
YoY %	12.32%	-35.33%	-21.14%	29.15%	4.03%	-39.70%	-	-
Horiz. %	46.41%	41.32%	63.89%	81.02%	62.73%	60.30%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	31.95	27.52	38.04	32.64	44.68	29.43	53.31	-8.17%
YoY %	16.10%	-27.66%	16.54%	-26.95%	51.82%	-44.79%	-	-
Horiz. %	59.93%	51.62%	71.36%	61.23%	83.81%	55.21%	100.00%	-
EPS	10.03	8.67	12.81	14.50	10.30	9.32	15.56	-7.05%
YoY %	15.69%	-32.32%	-11.66%	40.78%	10.52%	-40.10%	-	-
Horiz. %	64.46%	55.72%	82.33%	93.19%	66.20%	59.90%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.50	2.43	2.32	2.07	1.90	1.79	1.80	5.62%
YoY %	2.88%	4.74%	12.08%	8.95%	6.15%	-0.56%	-	-
Horiz. %	138.89%	135.00%	128.89%	115.00%	105.56%	99.44%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,520,501
RPS	22.44	18.17	23.65	18.90	24.36	15.02	25.81	-2.30%
YoY %	23.50%	-23.17%	25.13%	-22.41%	62.18%	-41.81%	-	-
Horiz. %	86.94%	70.40%	91.63%	73.23%	94.38%	58.19%	100.00%	-
EPS	7.05	5.73	7.96	8.39	5.62	4.76	7.53	-1.09%
YoY %	23.04%	-28.02%	-5.13%	49.29%	18.07%	-36.79%	-	-
Horiz. %	93.63%	76.10%	105.71%	111.42%	74.63%	63.21%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.756	1.6044	1.4422	1.1981	1.0359	0.9134	0.8715	12.37%
YoY %	9.45%	11.25%	20.37%	15.66%	13.41%	4.81%	-	-
Horiz. %	201.49%	184.10%	165.48%	137.48%	118.86%	104.81%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-13.18%	29.10%	-0.15%	42.77%	-33.14%	54.85%	-	-
Horiz. %	165.42%	190.53%	147.58%	147.80%	103.52%	154.85%	100.00%	-
P/EPS	23.93	27.44	19.91	15.10	20.39	22.21	15.55	7.44%
YoY %	-12.79%	37.82%	31.85%	-25.94%	-8.19%	42.83%	-	-
Horiz. %	153.89%	176.46%	128.04%	97.11%	131.13%	142.83%	100.00%	-
EY	4.18	3.64	5.02	6.62	4.90	4.50	6.43	-6.92%
YoY %	14.84%	-27.49%	-24.17%	35.10%	8.89%	-30.02%	-	-
Horiz. %	65.01%	56.61%	78.07%	102.95%	76.21%	69.98%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.96	0.98	1.10	1.06	1.11	1.16	1.34	-5.40%
YoY %	-2.04%	-10.91%	3.77%	-4.50%	-4.31%	-13.43%	-	-
Horiz. %	71.64%	73.13%	82.09%	79.10%	82.84%	86.57%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-24.74%	27.37%	-7.65%	79.85%	-42.92%	77.81%	-	-
Horiz. %	161.60%	214.71%	168.58%	182.54%	101.50%	177.81%	100.00%	-
P/EPS	20.64	27.33	20.06	16.48	17.67	22.53	13.75	7.00%
YoY %	-24.48%	36.24%	21.72%	-6.73%	-21.57%	63.85%	-	-
Horiz. %	150.11%	198.76%	145.89%	119.85%	128.51%	163.85%	100.00%	-
EY	4.85	3.66	4.98	6.07	5.66	4.44	7.27	-6.52%
YoY %	32.51%	-26.51%	-17.96%	7.24%	27.48%	-38.93%	-	-
Horiz. %	66.71%	50.34%	68.50%	83.49%	77.85%	61.07%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.83	0.98	1.11	1.15	0.96	1.17	1.19	-5.82%
YoY %	-15.31%	-11.71%	-3.48%	19.79%	-17.95%	-1.68%	-	-
Horiz. %	69.75%	82.35%	93.28%	96.64%	80.67%	98.32%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos