[UOADEV] YoY 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- 28.3%
YoY- 34.44%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 261,630 229,571 492,179 349,855 215,988 282,340 157,062 8.86%
PBT 141,480 138,875 227,415 159,492 111,174 119,327 79,210 10.14%
Tax -37,612 -25,465 -57,184 -36,630 -29,208 -30,902 -18,100 12.95%
NP 103,868 113,410 170,231 122,862 81,966 88,425 61,110 9.23%
-
NP to SH 90,357 110,444 158,538 102,883 76,526 83,914 55,537 8.44%
-
Tax Rate 26.58% 18.34% 25.15% 22.97% 26.27% 25.90% 22.85% -
Total Cost 157,762 116,161 321,948 226,993 134,022 193,915 95,952 8.63%
-
Net Worth 4,053,595 3,434,244 3,014,030 2,628,604 2,310,218 1,967,894 1,546,261 17.40%
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 3,434,244 3,014,030 2,628,604 2,310,218 1,967,894 1,546,261 17.40%
NOSH 1,734,247 1,612,321 1,507,015 1,413,227 1,312,624 1,237,669 1,110,740 7.70%
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 39.70% 49.40% 34.59% 35.12% 37.95% 31.32% 38.91% -
ROE 2.23% 3.22% 5.26% 3.91% 3.31% 4.26% 3.59% -
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 15.23 14.24 32.66 24.76 16.45 22.81 14.14 1.24%
EPS 5.26 6.85 10.52 7.28 5.83 6.78 5.00 0.84%
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 10.50 9.21 19.75 14.04 8.67 11.33 6.30 8.87%
EPS 3.63 4.43 6.36 4.13 3.07 3.37 2.23 8.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6269 1.3784 1.2097 1.055 0.9272 0.7898 0.6206 17.40%
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 17.00 17.56 5.88 8.52 13.49 6.97 8.63 11.95%
P/EPS 49.23 36.50 18.25 28.98 38.08 23.45 24.40 12.39%
EY 2.03 2.74 5.48 3.45 2.63 4.26 4.10 -11.04%
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 16.08 16.64 6.49 8.89 12.28 7.54 9.76 8.66%
P/EPS 46.57 34.60 20.15 30.22 34.65 25.37 27.60 9.10%
EY 2.15 2.89 4.96 3.31 2.89 3.94 3.62 -8.30%
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