[UOADEV] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -11.09%
YoY- -30.34%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 288,438 300,377 261,630 229,571 492,179 349,855 215,988 4.93%
PBT 137,835 110,326 141,480 138,875 227,415 159,492 111,174 3.64%
Tax -22,173 -13,830 -37,612 -25,465 -57,184 -36,630 -29,208 -4.48%
NP 115,662 96,496 103,868 113,410 170,231 122,862 81,966 5.90%
-
NP to SH 101,914 92,164 90,357 110,444 158,538 102,883 76,526 4.88%
-
Tax Rate 16.09% 12.54% 26.58% 18.34% 25.15% 22.97% 26.27% -
Total Cost 172,776 203,881 157,762 116,161 321,948 226,993 134,022 4.32%
-
Net Worth 4,860,591 4,488,692 4,053,595 3,434,244 3,014,030 2,628,604 2,310,218 13.19%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 4,860,591 4,488,692 4,053,595 3,434,244 3,014,030 2,628,604 2,310,218 13.19%
NOSH 1,967,157 1,844,871 1,734,247 1,612,321 1,507,015 1,413,227 1,312,624 6.97%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 40.10% 32.12% 39.70% 49.40% 34.59% 35.12% 37.95% -
ROE 2.10% 2.05% 2.23% 3.22% 5.26% 3.91% 3.31% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 14.95 16.53 15.23 14.24 32.66 24.76 16.45 -1.58%
EPS 5.28 5.07 5.26 6.85 10.52 7.28 5.83 -1.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.47 2.36 2.13 2.00 1.86 1.76 6.16%
Adjusted Per Share Value based on latest NOSH - 1,612,321
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 11.58 12.06 10.50 9.21 19.75 14.04 8.67 4.93%
EPS 4.09 3.70 3.63 4.43 6.36 4.13 3.07 4.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9508 1.8016 1.6269 1.3784 1.2097 1.055 0.9272 13.19%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.00 2.30 2.59 2.50 1.92 2.11 2.22 -
P/RPS 13.37 13.92 17.00 17.56 5.88 8.52 13.49 -0.14%
P/EPS 37.85 45.35 49.23 36.50 18.25 28.98 38.08 -0.10%
EY 2.64 2.21 2.03 2.74 5.48 3.45 2.63 0.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.93 1.10 1.17 0.96 1.13 1.26 -7.48%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 27/11/18 21/11/17 23/11/16 23/11/15 25/11/14 20/11/13 -
Price 1.91 2.15 2.45 2.37 2.12 2.20 2.02 -
P/RPS 12.77 13.01 16.08 16.64 6.49 8.89 12.28 0.65%
P/EPS 36.15 42.39 46.57 34.60 20.15 30.22 34.65 0.70%
EY 2.77 2.36 2.15 2.89 4.96 3.31 2.89 -0.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.87 1.04 1.11 1.06 1.18 1.15 -6.66%

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