[UOADEV] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -12.17%
YoY- -14.04%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 304,963 465,611 294,809 325,712 219,259 295,604 197,461 7.50%
PBT 174,618 227,018 182,274 109,202 103,375 125,346 135,794 4.27%
Tax -44,046 -55,892 -38,086 -27,076 -19,037 -30,785 -23,959 10.67%
NP 130,572 171,126 144,188 82,126 84,338 94,561 111,835 2.61%
-
NP to SH 118,033 165,651 124,225 68,929 80,187 78,599 104,974 1.97%
-
Tax Rate 25.22% 24.62% 20.89% 24.79% 18.42% 24.56% 17.64% -
Total Cost 174,391 294,485 150,621 243,586 134,921 201,043 85,626 12.58%
-
Net Worth 4,211,465 3,786,308 3,147,438 2,717,118 2,396,239 2,285,592 1,901,195 14.16%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 4,211,465 3,786,308 3,147,438 2,717,118 2,396,239 2,285,592 1,901,195 14.16%
NOSH 1,734,247 1,632,029 1,520,501 1,430,062 1,338,681 1,269,773 1,166,377 6.83%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 42.82% 36.75% 48.91% 25.21% 38.47% 31.99% 56.64% -
ROE 2.80% 4.38% 3.95% 2.54% 3.35% 3.44% 5.52% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 17.60 28.53 19.39 22.78 16.38 23.28 16.93 0.64%
EPS 6.81 10.15 8.17 4.82 5.99 6.19 9.00 -4.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.32 2.07 1.90 1.79 1.80 1.63 6.87%
Adjusted Per Share Value based on latest NOSH - 1,430,062
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 12.24 18.69 11.83 13.07 8.80 11.86 7.93 7.49%
EPS 4.74 6.65 4.99 2.77 3.22 3.15 4.21 1.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6903 1.5197 1.2632 1.0905 0.9617 0.9173 0.7631 14.16%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.38 2.55 2.19 2.10 2.07 2.42 1.50 -
P/RPS 13.53 8.94 11.30 9.22 12.64 10.40 8.86 7.30%
P/EPS 34.95 25.12 26.81 43.57 34.56 39.10 16.67 13.12%
EY 2.86 3.98 3.73 2.30 2.89 2.56 6.00 -11.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.10 1.06 1.11 1.16 1.34 0.92 1.05%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 23/08/17 24/08/16 20/08/15 26/08/14 27/08/13 23/08/12 -
Price 2.37 2.57 2.39 1.82 2.10 2.14 1.85 -
P/RPS 13.47 9.01 12.33 7.99 12.82 9.19 10.93 3.54%
P/EPS 34.80 25.32 29.25 37.76 35.06 34.57 20.56 9.16%
EY 2.87 3.95 3.42 2.65 2.85 2.89 4.86 -8.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.11 1.15 0.96 1.17 1.19 1.13 -2.34%

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