[UOADEV] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 107.55%
YoY- 34.35%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 777,325 882,329 725,551 1,131,591 744,099 893,451 627,877 3.62%
PBT 330,384 440,041 452,710 456,957 331,076 408,426 317,628 0.65%
Tax -69,502 -112,660 -95,947 -112,703 -71,923 -95,377 -69,777 -0.06%
NP 260,882 327,381 356,763 344,254 259,153 313,049 247,851 0.85%
-
NP to SH 242,469 299,383 330,747 305,949 227,720 274,269 229,833 0.89%
-
Tax Rate 21.04% 25.60% 21.19% 24.66% 21.72% 23.35% 21.97% -
Total Cost 516,443 554,948 368,788 787,337 484,946 580,402 380,026 5.24%
-
Net Worth 4,488,692 4,053,595 3,304,367 2,912,413 2,537,802 2,260,952 1,924,352 15.15%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 4,488,692 4,053,595 3,304,367 2,912,413 2,537,802 2,260,952 1,924,352 15.15%
NOSH 1,844,871 1,734,247 1,551,346 1,456,206 1,364,409 1,284,632 1,210,284 7.27%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 33.56% 37.10% 49.17% 30.42% 34.83% 35.04% 39.47% -
ROE 5.40% 7.39% 10.01% 10.51% 8.97% 12.13% 11.94% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 42.77 51.37 46.77 77.71 54.54 69.55 51.88 -3.16%
EPS 13.77 18.03 21.32 21.01 16.69 21.35 18.99 -5.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.36 2.13 2.00 1.86 1.76 1.59 7.61%
Adjusted Per Share Value based on latest NOSH - 1,507,015
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 31.20 35.41 29.12 45.42 29.86 35.86 25.20 3.62%
EPS 9.73 12.02 13.27 12.28 9.14 11.01 9.22 0.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8016 1.6269 1.3262 1.1689 1.0186 0.9074 0.7724 15.15%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.30 2.59 2.50 1.92 2.11 2.22 1.59 -
P/RPS 5.38 5.04 5.35 2.47 3.87 3.19 3.06 9.85%
P/EPS 17.24 14.86 11.73 9.14 12.64 10.40 8.37 12.79%
EY 5.80 6.73 8.53 10.94 7.91 9.62 11.94 -11.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.10 1.17 0.96 1.13 1.26 1.00 -1.20%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 21/11/17 23/11/16 23/11/15 25/11/14 20/11/13 22/11/12 -
Price 2.15 2.45 2.37 2.12 2.20 2.02 1.72 -
P/RPS 5.03 4.77 5.07 2.73 4.03 2.90 3.32 7.16%
P/EPS 16.11 14.06 11.12 10.09 13.18 9.46 9.06 10.06%
EY 6.21 7.11 9.00 9.91 7.59 10.57 11.04 -9.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.04 1.11 1.06 1.18 1.15 1.08 -3.53%

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