[UOADEV] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -29.94%
YoY- 25.64%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 486,352 199,273 270,642 511,597 333,750 352,051 171,279 18.98%
PBT 175,466 216,020 476,654 188,329 129,628 169,488 96,551 10.46%
Tax -24,750 -16,623 -122,779 -44,550 -31,941 -76,855 -18,852 4.63%
NP 150,716 199,397 353,875 143,779 97,687 92,633 77,699 11.66%
-
NP to SH 136,447 191,799 345,979 111,067 88,402 88,563 71,467 11.37%
-
Tax Rate 14.11% 7.70% 25.76% 23.66% 24.64% 45.35% 19.53% -
Total Cost 335,636 -124 -83,233 367,818 236,063 259,418 93,580 23.71%
-
Net Worth 4,683,094 4,280,790 3,817,347 3,145,125 2,746,469 2,438,497 2,098,230 14.31%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 258,123 259,967 244,701 227,907 185,958 174,178 152,598 9.15%
Div Payout % 189.17% 135.54% 70.73% 205.20% 210.36% 196.67% 213.52% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 4,683,094 4,280,790 3,817,347 3,145,125 2,746,469 2,438,497 2,098,230 14.31%
NOSH 1,844,871 1,734,247 1,632,469 1,519,384 1,430,453 1,339,833 1,271,654 6.39%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 30.99% 100.06% 130.75% 28.10% 29.27% 26.31% 45.36% -
ROE 2.91% 4.48% 9.06% 3.53% 3.22% 3.63% 3.41% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 26.38 11.50 16.59 33.67 23.33 26.28 13.47 11.84%
EPS 7.40 11.07 21.21 7.31 6.18 6.61 5.62 4.69%
DPS 14.00 15.00 15.00 15.00 13.00 13.00 12.00 2.60%
NAPS 2.54 2.47 2.34 2.07 1.92 1.82 1.65 7.45%
Adjusted Per Share Value based on latest NOSH - 1,519,384
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 19.52 8.00 10.86 20.53 13.40 14.13 6.87 19.00%
EPS 5.48 7.70 13.89 4.46 3.55 3.55 2.87 11.37%
DPS 10.36 10.43 9.82 9.15 7.46 6.99 6.12 9.16%
NAPS 1.8796 1.7181 1.5321 1.2623 1.1023 0.9787 0.8421 14.31%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.12 2.39 2.35 2.06 2.11 1.94 1.74 -
P/RPS 8.04 20.79 14.17 6.12 9.04 7.38 12.92 -7.59%
P/EPS 28.65 21.60 11.08 28.18 34.14 29.35 30.96 -1.28%
EY 3.49 4.63 9.02 3.55 2.93 3.41 3.23 1.29%
DY 6.60 6.28 6.38 7.28 6.16 6.70 6.90 -0.73%
P/NAPS 0.83 0.97 1.00 1.00 1.10 1.07 1.05 -3.84%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 05/03/19 21/02/18 22/02/17 25/02/16 25/02/15 26/02/14 22/02/13 -
Price 2.22 2.54 2.50 2.10 2.12 2.00 1.80 -
P/RPS 8.42 22.09 15.07 6.24 9.09 7.61 13.36 -7.40%
P/EPS 30.00 22.95 11.79 28.73 34.30 30.26 32.03 -1.08%
EY 3.33 4.36 8.48 3.48 2.92 3.31 3.12 1.09%
DY 6.31 5.91 6.00 7.14 6.13 6.50 6.67 -0.92%
P/NAPS 0.87 1.03 1.07 1.01 1.10 1.10 1.09 -3.68%

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