[UOADEV] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 213.26%
YoY- 211.5%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 227,020 486,352 199,273 270,642 511,597 333,750 352,051 -7.04%
PBT 118,925 175,466 216,020 476,654 188,329 129,628 169,488 -5.73%
Tax -17,550 -24,750 -16,623 -122,779 -44,550 -31,941 -76,855 -21.81%
NP 101,375 150,716 199,397 353,875 143,779 97,687 92,633 1.51%
-
NP to SH 112,612 136,447 191,799 345,979 111,067 88,402 88,563 4.08%
-
Tax Rate 14.76% 14.11% 7.70% 25.76% 23.66% 24.64% 45.35% -
Total Cost 125,645 335,636 -124 -83,233 367,818 236,063 259,418 -11.37%
-
Net Worth 5,072,339 4,683,094 4,280,790 3,817,347 3,145,125 2,746,469 2,438,497 12.97%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 275,243 258,123 259,967 244,701 227,907 185,958 174,178 7.92%
Div Payout % 244.42% 189.17% 135.54% 70.73% 205.20% 210.36% 196.67% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 5,072,339 4,683,094 4,280,790 3,817,347 3,145,125 2,746,469 2,438,497 12.97%
NOSH 1,967,157 1,844,871 1,734,247 1,632,469 1,519,384 1,430,453 1,339,833 6.60%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 44.65% 30.99% 100.06% 130.75% 28.10% 29.27% 26.31% -
ROE 2.22% 2.91% 4.48% 9.06% 3.53% 3.22% 3.63% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 11.55 26.38 11.50 16.59 33.67 23.33 26.28 -12.79%
EPS 5.73 7.40 11.07 21.21 7.31 6.18 6.61 -2.35%
DPS 14.00 14.00 15.00 15.00 15.00 13.00 13.00 1.24%
NAPS 2.58 2.54 2.47 2.34 2.07 1.92 1.82 5.98%
Adjusted Per Share Value based on latest NOSH - 1,632,469
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 9.11 19.52 8.00 10.86 20.53 13.40 14.13 -7.05%
EPS 4.52 5.48 7.70 13.89 4.46 3.55 3.55 4.10%
DPS 11.05 10.36 10.43 9.82 9.15 7.46 6.99 7.92%
NAPS 2.0358 1.8796 1.7181 1.5321 1.2623 1.1023 0.9787 12.97%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.03 2.12 2.39 2.35 2.06 2.11 1.94 -
P/RPS 17.58 8.04 20.79 14.17 6.12 9.04 7.38 15.55%
P/EPS 35.44 28.65 21.60 11.08 28.18 34.14 29.35 3.19%
EY 2.82 3.49 4.63 9.02 3.55 2.93 3.41 -3.11%
DY 6.90 6.60 6.28 6.38 7.28 6.16 6.70 0.49%
P/NAPS 0.79 0.83 0.97 1.00 1.00 1.10 1.07 -4.92%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 05/03/19 21/02/18 22/02/17 25/02/16 25/02/15 26/02/14 -
Price 1.98 2.22 2.54 2.50 2.10 2.12 2.00 -
P/RPS 17.15 8.42 22.09 15.07 6.24 9.09 7.61 14.49%
P/EPS 34.57 30.00 22.95 11.79 28.73 34.30 30.26 2.24%
EY 2.89 3.33 4.36 8.48 3.48 2.92 3.31 -2.23%
DY 7.07 6.31 5.91 6.00 7.14 6.13 6.50 1.41%
P/NAPS 0.77 0.87 1.03 1.07 1.01 1.10 1.10 -5.76%

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