[UOADEV] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 38.7%
YoY- 19.33%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 725,551 1,131,591 744,099 893,451 627,877 476,127 0 -
PBT 452,710 456,957 331,076 408,426 317,628 317,080 0 -
Tax -95,947 -112,703 -71,923 -95,377 -69,777 -59,555 0 -
NP 356,763 344,254 259,153 313,049 247,851 257,525 0 -
-
NP to SH 330,747 305,949 227,720 274,269 229,833 245,369 0 -
-
Tax Rate 21.19% 24.66% 21.72% 23.35% 21.97% 18.78% - -
Total Cost 368,788 787,337 484,946 580,402 380,026 218,602 0 -
-
Net Worth 3,304,367 2,912,413 2,537,802 2,260,952 1,924,352 379,531 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 3,304,367 2,912,413 2,537,802 2,260,952 1,924,352 379,531 0 -
NOSH 1,551,346 1,456,206 1,364,409 1,284,632 1,210,284 272,632 0 -
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 49.17% 30.42% 34.83% 35.04% 39.47% 54.09% 0.00% -
ROE 10.01% 10.51% 8.97% 12.13% 11.94% 64.65% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 46.77 77.71 54.54 69.55 51.88 174.64 0.00 -
EPS 21.32 21.01 16.69 21.35 18.99 90.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.00 1.86 1.76 1.59 1.3921 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,312,624
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.12 45.42 29.86 35.86 25.20 19.11 0.00 -
EPS 13.27 12.28 9.14 11.01 9.22 9.85 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3262 1.1689 1.0186 0.9074 0.7724 0.1523 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 - -
Price 2.50 1.92 2.11 2.22 1.59 1.22 0.00 -
P/RPS 5.35 2.47 3.87 3.19 3.06 0.70 0.00 -
P/EPS 11.73 9.14 12.64 10.40 8.37 1.36 0.00 -
EY 8.53 10.94 7.91 9.62 11.94 73.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.96 1.13 1.26 1.00 0.88 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 23/11/15 25/11/14 20/11/13 22/11/12 23/11/11 - -
Price 2.37 2.12 2.20 2.02 1.72 1.38 0.00 -
P/RPS 5.07 2.73 4.03 2.90 3.32 0.79 0.00 -
P/EPS 11.12 10.09 13.18 9.46 9.06 1.53 0.00 -
EY 9.00 9.91 7.59 10.57 11.04 65.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.06 1.18 1.15 1.08 0.99 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