[UOADEV] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -14.08%
YoY- -0.18%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 199,273 270,642 511,597 333,750 352,051 171,279 137,469 6.37%
PBT 216,020 476,654 188,329 129,628 169,488 96,551 164,718 4.61%
Tax -16,623 -122,779 -44,550 -31,941 -76,855 -18,852 -19,332 -2.48%
NP 199,397 353,875 143,779 97,687 92,633 77,699 145,386 5.40%
-
NP to SH 191,799 345,979 111,067 88,402 88,563 71,467 139,437 5.45%
-
Tax Rate 7.70% 25.76% 23.66% 24.64% 45.35% 19.53% 11.74% -
Total Cost -124 -83,233 367,818 236,063 259,418 93,580 -7,917 -49.94%
-
Net Worth 4,280,790 3,817,347 3,145,125 2,746,469 2,438,497 2,098,230 0 -
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 259,967 244,701 227,907 185,958 174,178 152,598 116,197 14.34%
Div Payout % 135.54% 70.73% 205.20% 210.36% 196.67% 213.52% 83.33% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 4,280,790 3,817,347 3,145,125 2,746,469 2,438,497 2,098,230 0 -
NOSH 1,734,247 1,632,469 1,519,384 1,430,453 1,339,833 1,271,654 1,161,975 6.89%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 100.06% 130.75% 28.10% 29.27% 26.31% 45.36% 105.76% -
ROE 4.48% 9.06% 3.53% 3.22% 3.63% 3.41% 0.00% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 11.50 16.59 33.67 23.33 26.28 13.47 11.83 -0.46%
EPS 11.07 21.21 7.31 6.18 6.61 5.62 12.00 -1.33%
DPS 15.00 15.00 15.00 13.00 13.00 12.00 10.00 6.98%
NAPS 2.47 2.34 2.07 1.92 1.82 1.65 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,430,453
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 8.00 10.86 20.53 13.40 14.13 6.87 5.52 6.37%
EPS 7.70 13.89 4.46 3.55 3.55 2.87 5.60 5.44%
DPS 10.43 9.82 9.15 7.46 6.99 6.12 4.66 14.35%
NAPS 1.7181 1.5321 1.2623 1.1023 0.9787 0.8421 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.39 2.35 2.06 2.11 1.94 1.74 1.37 -
P/RPS 20.79 14.17 6.12 9.04 7.38 12.92 11.58 10.23%
P/EPS 21.60 11.08 28.18 34.14 29.35 30.96 11.42 11.19%
EY 4.63 9.02 3.55 2.93 3.41 3.23 8.76 -10.07%
DY 6.28 6.38 7.28 6.16 6.70 6.90 7.30 -2.47%
P/NAPS 0.97 1.00 1.00 1.10 1.07 1.05 0.00 -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 21/02/18 22/02/17 25/02/16 25/02/15 26/02/14 22/02/13 23/02/12 -
Price 2.54 2.50 2.10 2.12 2.00 1.80 1.51 -
P/RPS 22.09 15.07 6.24 9.09 7.61 13.36 12.76 9.56%
P/EPS 22.95 11.79 28.73 34.30 30.26 32.03 12.58 10.52%
EY 4.36 8.48 3.48 2.92 3.31 3.12 7.95 -9.51%
DY 5.91 6.00 7.14 6.13 6.50 6.67 6.62 -1.87%
P/NAPS 1.03 1.07 1.01 1.10 1.10 1.09 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