[UOADEV] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 15.73%
YoY- 23.92%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 270,642 511,597 333,750 352,051 171,279 137,469 0 -
PBT 476,654 188,329 129,628 169,488 96,551 164,718 0 -
Tax -122,779 -44,550 -31,941 -76,855 -18,852 -19,332 0 -
NP 353,875 143,779 97,687 92,633 77,699 145,386 0 -
-
NP to SH 345,979 111,067 88,402 88,563 71,467 139,437 0 -
-
Tax Rate 25.76% 23.66% 24.64% 45.35% 19.53% 11.74% - -
Total Cost -83,233 367,818 236,063 259,418 93,580 -7,917 0 -
-
Net Worth 3,817,347 3,145,125 2,746,469 2,438,497 2,098,230 0 0 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 244,701 227,907 185,958 174,178 152,598 116,197 - -
Div Payout % 70.73% 205.20% 210.36% 196.67% 213.52% 83.33% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 3,817,347 3,145,125 2,746,469 2,438,497 2,098,230 0 0 -
NOSH 1,632,469 1,519,384 1,430,453 1,339,833 1,271,654 1,161,975 0 -
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 130.75% 28.10% 29.27% 26.31% 45.36% 105.76% 0.00% -
ROE 9.06% 3.53% 3.22% 3.63% 3.41% 0.00% 0.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.59 33.67 23.33 26.28 13.47 11.83 0.00 -
EPS 21.21 7.31 6.18 6.61 5.62 12.00 0.00 -
DPS 15.00 15.00 13.00 13.00 12.00 10.00 10.00 6.98%
NAPS 2.34 2.07 1.92 1.82 1.65 0.00 1.51 7.56%
Adjusted Per Share Value based on latest NOSH - 1,339,833
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.31 19.49 12.71 13.41 6.53 5.24 0.00 -
EPS 13.18 4.23 3.37 3.37 2.72 5.31 0.00 -
DPS 9.32 8.68 7.08 6.64 5.81 4.43 10.00 -1.16%
NAPS 1.4543 1.1982 1.0463 0.929 0.7993 0.00 1.51 -0.62%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 2.35 2.06 2.11 1.94 1.74 1.37 0.00 -
P/RPS 14.17 6.12 9.04 7.38 12.92 11.58 0.00 -
P/EPS 11.08 28.18 34.14 29.35 30.96 11.42 0.00 -
EY 9.02 3.55 2.93 3.41 3.23 8.76 0.00 -
DY 6.38 7.28 6.16 6.70 6.90 7.30 0.00 -
P/NAPS 1.00 1.00 1.10 1.07 1.05 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 25/02/16 25/02/15 26/02/14 22/02/13 23/02/12 - -
Price 2.50 2.10 2.12 2.00 1.80 1.51 0.00 -
P/RPS 15.07 6.24 9.09 7.61 13.36 12.76 0.00 -
P/EPS 11.79 28.73 34.30 30.26 32.03 12.58 0.00 -
EY 8.48 3.48 2.92 3.31 3.12 7.95 0.00 -
DY 6.00 7.14 6.13 6.50 6.67 6.62 0.00 -
P/NAPS 1.07 1.01 1.10 1.10 1.09 0.00 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