[UOADEV] YoY TTM Result on 30-Jun-2015 [#2]

Stock

[UOADEV] UOA DEVELOPMENT BERHAD

Announcement Date

20-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- -3.22%

YoY- 16.82%

Quarter Report

UOADEV's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	937,851	1,120,912	1,499,756	1,323,017	962,283	1,131,082	640,068	6.57%
YoY %	-16.33%	-25.26%	13.36%	37.49%	-14.92%	76.71%	-	-
Horiz. %	146.52%	175.12%	234.31%	206.70%	150.34%	176.71%	100.00%	-
PBT	577,558	914,090	729,579	518,662	452,246	513,130	442,229	4.54%
YoY %	-36.82%	25.29%	40.67%	14.69%	-11.87%	16.03%	-	-
Horiz. %	130.60%	206.70%	164.98%	117.28%	102.27%	116.03%	100.00%	-
Tax	-109,907	-223,292	-172,216	-124,090	-141,356	-115,923	-76,307	6.26%
YoY %	50.78%	-29.66%	-38.78%	12.21%	-21.94%	-51.92%	-	-
Horiz. %	144.03%	292.62%	225.69%	162.62%	185.25%	151.92%	100.00%	-
NP	467,651	690,798	557,363	394,572	310,890	397,207	365,922	4.17%
YoY %	-32.30%	23.94%	41.26%	26.92%	-21.73%	8.55%	-	-
Horiz. %	127.80%	188.78%	152.32%	107.83%	84.96%	108.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	432,461	665,449	489,908	338,696	289,926	353,124	340,893	4.04%
YoY %	-35.01%	35.83%	44.65%	16.82%	-17.90%	3.59%	-	-
Horiz. %	126.86%	195.21%	143.71%	99.36%	85.05%	103.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.03%	24.43%	23.60%	23.93%	31.26%	22.59%	17.26%	-
YoY %	-22.10%	3.52%	-1.38%	-23.45%	38.38%	30.88%	-	-
Horiz. %	110.25%	141.54%	136.73%	138.64%	181.11%	130.88%	100.00%	-
Total Cost	470,200	430,114	942,393	928,445	651,393	733,875	274,146	9.40%
YoY %	9.32%	-54.36%	1.50%	42.53%	-11.24%	167.69%	-	-
Horiz. %	171.51%	156.89%	343.76%	338.67%	237.61%	267.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,211,465	3,786,308	3,147,438	2,717,118	2,396,239	2,285,592	1,901,195	14.16%
YoY %	11.23%	20.30%	15.84%	13.39%	4.84%	20.22%	-	-
Horiz. %	221.52%	199.15%	165.55%	142.92%	126.04%	120.22%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	259,967	244,701	227,907	185,958	174,178	152,598	116,197	14.35%
YoY %	6.24%	7.37%	22.56%	6.76%	14.14%	31.33%	-	-
Horiz. %	223.73%	210.59%	196.14%	160.04%	149.90%	131.33%	100.00%	-
Div Payout %	60.11%	36.77%	46.52%	54.90%	60.08%	43.21%	34.09%	-
YoY %	63.48%	-20.96%	-15.26%	-8.62%	39.04%	26.75%	-	-
Horiz. %	176.33%	107.86%	136.46%	161.04%	176.24%	126.75%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	4,211,465	3,786,308	3,147,438	2,717,118	2,396,239	2,285,592	1,901,195	14.16%
YoY %	11.23%	20.30%	15.84%	13.39%	4.84%	20.22%	-	-
Horiz. %	221.52%	199.15%	165.55%	142.92%	126.04%	120.22%	100.00%	-
NOSH	1,734,247	1,632,029	1,520,501	1,430,062	1,338,681	1,269,773	1,166,377	6.83%
YoY %	6.26%	7.33%	6.32%	6.83%	5.43%	8.86%	-	-
Horiz. %	148.69%	139.92%	130.36%	122.61%	114.77%	108.86%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	49.86%	61.63%	37.16%	29.82%	32.31%	35.12%	57.17%	-
YoY %	-19.10%	65.85%	24.61%	-7.71%	-8.00%	-38.57%	-	-
Horiz. %	87.21%	107.80%	65.00%	52.16%	56.52%	61.43%	100.00%	-
ROE	10.27%	17.58%	15.57%	12.47%	12.10%	15.45%	17.93%	-
YoY %	-41.58%	12.91%	24.86%	3.06%	-21.68%	-13.83%	-	-
Horiz. %	57.28%	98.05%	86.84%	69.55%	67.48%	86.17%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	54.11	68.68	98.64	92.51	71.88	89.08	54.88	-0.23%
YoY %	-21.21%	-30.37%	6.63%	28.70%	-19.31%	62.32%	-	-
Horiz. %	98.60%	125.15%	179.74%	168.57%	130.98%	162.32%	100.00%	-
EPS	24.95	40.77	32.22	23.68	21.66	27.81	29.23	-2.60%
YoY %	-38.80%	26.54%	36.06%	9.33%	-22.11%	-4.86%	-	-
Horiz. %	85.36%	139.48%	110.23%	81.01%	74.10%	95.14%	100.00%	-
DPS	15.00	15.00	15.00	13.00	13.00	12.02	9.96	7.05%
YoY %	0.00%	0.00%	15.38%	0.00%	8.15%	20.68%	-	-
Horiz. %	150.60%	150.60%	150.60%	130.52%	130.52%	120.68%	100.00%	-
NAPS	2.43	2.32	2.07	1.90	1.79	1.80	1.63	6.87%
YoY %	4.74%	12.08%	8.95%	6.15%	-0.56%	10.43%	-	-
Horiz. %	149.08%	142.33%	126.99%	116.56%	109.82%	110.43%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,430,062
RPS	35.73	42.70	57.14	50.40	36.66	43.09	24.38	6.57%
YoY %	-16.32%	-25.27%	13.37%	37.48%	-14.92%	76.74%	-	-
Horiz. %	146.55%	175.14%	234.37%	206.73%	150.37%	176.74%	100.00%	-
EPS	16.48	25.35	18.66	12.90	11.05	13.45	12.99	4.04%
YoY %	-34.99%	35.85%	44.65%	16.74%	-17.84%	3.54%	-	-
Horiz. %	126.87%	195.15%	143.65%	99.31%	85.07%	103.54%	100.00%	-
DPS	9.90	9.32	8.68	7.08	6.64	5.81	4.43	14.33%
YoY %	6.22%	7.37%	22.60%	6.63%	14.29%	31.15%	-	-
Horiz. %	223.48%	210.38%	195.94%	159.82%	149.89%	131.15%	100.00%	-
NAPS	1.6044	1.4424	1.1991	1.0351	0.9129	0.8707	0.7243	14.16%
YoY %	11.23%	20.29%	15.84%	13.39%	4.85%	20.21%	-	-
Horiz. %	221.51%	199.14%	165.55%	142.91%	126.04%	120.21%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	2.38	2.55	2.19	2.10	2.07	2.42	1.50	-
P/RPS	4.40	3.71	2.22	2.27	2.88	2.72	2.73	8.27%
YoY %	18.60%	67.12%	-2.20%	-21.18%	5.88%	-0.37%	-	-
Horiz. %	161.17%	135.90%	81.32%	83.15%	105.49%	99.63%	100.00%	-
P/EPS	9.54	6.25	6.80	8.87	9.56	8.70	5.13	10.88%
YoY %	52.64%	-8.09%	-23.34%	-7.22%	9.89%	69.59%	-	-
Horiz. %	185.96%	121.83%	132.55%	172.90%	186.35%	169.59%	100.00%	-
EY	10.48	15.99	14.71	11.28	10.46	11.49	19.48	-9.81%
YoY %	-34.46%	8.70%	30.41%	7.84%	-8.96%	-41.02%	-	-
Horiz. %	53.80%	82.08%	75.51%	57.91%	53.70%	58.98%	100.00%	-
DY	6.30	5.88	6.85	6.19	6.28	4.97	6.64	-0.87%
YoY %	7.14%	-14.16%	10.66%	-1.43%	26.36%	-25.15%	-	-
Horiz. %	94.88%	88.55%	103.16%	93.22%	94.58%	74.85%	100.00%	-
P/NAPS	0.98	1.10	1.06	1.11	1.16	1.34	0.92	1.05%
YoY %	-10.91%	3.77%	-4.50%	-4.31%	-13.43%	45.65%	-	-
Horiz. %	106.52%	119.57%	115.22%	120.65%	126.09%	145.65%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	28/08/18	23/08/17	24/08/16	20/08/15	26/08/14	27/08/13	23/08/12	-
Price	2.37	2.57	2.39	1.82	2.10	2.14	1.85	-
P/RPS	4.38	3.74	2.42	1.97	2.92	2.40	3.37	4.46%
YoY %	17.11%	54.55%	22.84%	-32.53%	21.67%	-28.78%	-	-
Horiz. %	129.97%	110.98%	71.81%	58.46%	86.65%	71.22%	100.00%	-
P/EPS	9.50	6.30	7.42	7.68	9.70	7.70	6.33	6.99%
YoY %	50.79%	-15.09%	-3.39%	-20.82%	25.97%	21.64%	-	-
Horiz. %	150.08%	99.53%	117.22%	121.33%	153.24%	121.64%	100.00%	-
EY	10.53	15.87	13.48	13.01	10.31	13.00	15.80	-6.53%
YoY %	-33.65%	17.73%	3.61%	26.19%	-20.69%	-17.72%	-	-
Horiz. %	66.65%	100.44%	85.32%	82.34%	65.25%	82.28%	100.00%	-
DY	6.33	5.84	6.28	7.14	6.19	5.62	5.39	2.71%
YoY %	8.39%	-7.01%	-12.04%	15.35%	10.14%	4.27%	-	-
Horiz. %	117.44%	108.35%	116.51%	132.47%	114.84%	104.27%	100.00%	-
P/NAPS	0.98	1.11	1.15	0.96	1.17	1.19	1.13	-2.34%
YoY %	-11.71%	-3.48%	19.79%	-17.95%	-1.68%	5.31%	-	-
Horiz. %	86.73%	98.23%	101.77%	84.96%	103.54%	105.31%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos