[UOADEV] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 82.41%
YoY- -16.97%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 882,329 725,551 1,131,591 744,099 893,451 627,877 476,127 10.81%
PBT 440,041 452,710 456,957 331,076 408,426 317,628 317,080 5.60%
Tax -112,660 -95,947 -112,703 -71,923 -95,377 -69,777 -59,555 11.19%
NP 327,381 356,763 344,254 259,153 313,049 247,851 257,525 4.07%
-
NP to SH 299,383 330,747 305,949 227,720 274,269 229,833 245,369 3.36%
-
Tax Rate 25.60% 21.19% 24.66% 21.72% 23.35% 21.97% 18.78% -
Total Cost 554,948 368,788 787,337 484,946 580,402 380,026 218,602 16.78%
-
Net Worth 4,053,595 3,304,367 2,912,413 2,537,802 2,260,952 1,924,352 379,531 48.34%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 4,053,595 3,304,367 2,912,413 2,537,802 2,260,952 1,924,352 379,531 48.34%
NOSH 1,734,247 1,551,346 1,456,206 1,364,409 1,284,632 1,210,284 272,632 36.08%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 37.10% 49.17% 30.42% 34.83% 35.04% 39.47% 54.09% -
ROE 7.39% 10.01% 10.51% 8.97% 12.13% 11.94% 64.65% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 51.37 46.77 77.71 54.54 69.55 51.88 174.64 -18.43%
EPS 18.03 21.32 21.01 16.69 21.35 18.99 90.00 -23.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.13 2.00 1.86 1.76 1.59 1.3921 9.18%
Adjusted Per Share Value based on latest NOSH - 1,413,227
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 35.41 29.12 45.42 29.86 35.86 25.20 19.11 10.81%
EPS 12.02 13.27 12.28 9.14 11.01 9.22 9.85 3.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6269 1.3262 1.1689 1.0186 0.9074 0.7724 0.1523 48.34%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.59 2.50 1.92 2.11 2.22 1.59 1.22 -
P/RPS 5.04 5.35 2.47 3.87 3.19 3.06 0.70 38.91%
P/EPS 14.86 11.73 9.14 12.64 10.40 8.37 1.36 48.90%
EY 6.73 8.53 10.94 7.91 9.62 11.94 73.77 -32.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.17 0.96 1.13 1.26 1.00 0.88 3.78%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 23/11/16 23/11/15 25/11/14 20/11/13 22/11/12 23/11/11 -
Price 2.45 2.37 2.12 2.20 2.02 1.72 1.38 -
P/RPS 4.77 5.07 2.73 4.03 2.90 3.32 0.79 34.90%
P/EPS 14.06 11.12 10.09 13.18 9.46 9.06 1.53 44.67%
EY 7.11 9.00 9.91 7.59 10.57 11.04 65.22 -30.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.11 1.06 1.18 1.15 1.08 0.99 0.82%

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