[UOADEV] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 79.59%
YoY- 2.02%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 465,611 294,809 325,712 219,259 295,604 197,461 173,331 17.88%
PBT 227,018 182,274 109,202 103,375 125,346 135,794 82,177 18.43%
Tax -55,892 -38,086 -27,076 -19,037 -30,785 -23,959 -19,371 19.29%
NP 171,126 144,188 82,126 84,338 94,561 111,835 62,806 18.16%
-
NP to SH 165,651 124,225 68,929 80,187 78,599 104,974 59,787 18.49%
-
Tax Rate 24.62% 20.89% 24.79% 18.42% 24.56% 17.64% 23.57% -
Total Cost 294,485 150,621 243,586 134,921 201,043 85,626 110,525 17.72%
-
Net Worth 3,786,308 3,147,438 2,717,118 2,396,239 2,285,592 1,901,195 672,603 33.34%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 3,786,308 3,147,438 2,717,118 2,396,239 2,285,592 1,901,195 672,603 33.34%
NOSH 1,632,029 1,520,501 1,430,062 1,338,681 1,269,773 1,166,377 498,225 21.84%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 36.75% 48.91% 25.21% 38.47% 31.99% 56.64% 36.23% -
ROE 4.38% 3.95% 2.54% 3.35% 3.44% 5.52% 8.89% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 28.53 19.39 22.78 16.38 23.28 16.93 34.79 -3.24%
EPS 10.15 8.17 4.82 5.99 6.19 9.00 12.00 -2.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.07 1.90 1.79 1.80 1.63 1.35 9.43%
Adjusted Per Share Value based on latest NOSH - 1,338,681
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 18.69 11.83 13.07 8.80 11.86 7.93 6.96 17.87%
EPS 6.65 4.99 2.77 3.22 3.15 4.21 2.40 18.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5197 1.2632 1.0905 0.9617 0.9173 0.7631 0.27 33.33%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.55 2.19 2.10 2.07 2.42 1.50 2.27 -
P/RPS 8.94 11.30 9.22 12.64 10.40 8.86 6.52 5.39%
P/EPS 25.12 26.81 43.57 34.56 39.10 16.67 18.92 4.83%
EY 3.98 3.73 2.30 2.89 2.56 6.00 5.29 -4.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.06 1.11 1.16 1.34 0.92 1.68 -6.80%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 24/08/16 20/08/15 26/08/14 27/08/13 23/08/12 23/08/11 -
Price 2.57 2.39 1.82 2.10 2.14 1.85 1.63 -
P/RPS 9.01 12.33 7.99 12.82 9.19 10.93 4.69 11.48%
P/EPS 25.32 29.25 37.76 35.06 34.57 20.56 13.58 10.93%
EY 3.95 3.42 2.65 2.85 2.89 4.86 7.36 -9.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.15 0.96 1.17 1.19 1.13 1.21 -1.42%

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