[UOADEV] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -34.03%
YoY- -25.13%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 294,809 325,712 219,259 295,604 197,461 173,331 0 -
PBT 182,274 109,202 103,375 125,346 135,794 82,177 0 -
Tax -38,086 -27,076 -19,037 -30,785 -23,959 -19,371 0 -
NP 144,188 82,126 84,338 94,561 111,835 62,806 0 -
-
NP to SH 124,225 68,929 80,187 78,599 104,974 59,787 0 -
-
Tax Rate 20.89% 24.79% 18.42% 24.56% 17.64% 23.57% - -
Total Cost 150,621 243,586 134,921 201,043 85,626 110,525 0 -
-
Net Worth 3,147,438 2,717,118 2,396,239 2,285,592 1,901,195 672,603 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 3,147,438 2,717,118 2,396,239 2,285,592 1,901,195 672,603 0 -
NOSH 1,520,501 1,430,062 1,338,681 1,269,773 1,166,377 498,225 0 -
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 48.91% 25.21% 38.47% 31.99% 56.64% 36.23% 0.00% -
ROE 3.95% 2.54% 3.35% 3.44% 5.52% 8.89% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 19.39 22.78 16.38 23.28 16.93 34.79 0.00 -
EPS 8.17 4.82 5.99 6.19 9.00 12.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.90 1.79 1.80 1.63 1.35 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,269,773
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.23 12.41 8.35 11.26 7.52 6.60 0.00 -
EPS 4.73 2.63 3.05 2.99 4.00 2.28 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1991 1.0351 0.9129 0.8707 0.7243 0.2562 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 - -
Price 2.19 2.10 2.07 2.42 1.50 2.27 0.00 -
P/RPS 11.30 9.22 12.64 10.40 8.86 6.52 0.00 -
P/EPS 26.81 43.57 34.56 39.10 16.67 18.92 0.00 -
EY 3.73 2.30 2.89 2.56 6.00 5.29 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.11 1.16 1.34 0.92 1.68 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 20/08/15 26/08/14 27/08/13 23/08/12 23/08/11 - -
Price 2.39 1.82 2.10 2.14 1.85 1.63 0.00 -
P/RPS 12.33 7.99 12.82 9.19 10.93 4.69 0.00 -
P/EPS 29.25 37.76 35.06 34.57 20.56 13.58 0.00 -
EY 3.42 2.65 2.85 2.89 4.86 7.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.96 1.17 1.19 1.13 1.21 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