[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	37.64	44.99	60.19	53.10	38.62	45.40	25.69	6.57%
YoY %	-16.34%	-25.25%	13.35%	37.49%	-14.93%	76.72%	-	-
Horiz. %	146.52%	175.13%	234.29%	206.70%	150.33%	176.72%	100.00%	-
EPS	17.36	26.71	19.66	13.59	11.64	14.17	13.68	4.04%
YoY %	-35.01%	35.86%	44.67%	16.75%	-17.85%	3.58%	-	-
Horiz. %	126.90%	195.25%	143.71%	99.34%	85.09%	103.58%	100.00%	-
DPS	10.43	9.82	9.15	7.46	6.99	6.12	4.66	14.36%
YoY %	6.21%	7.32%	22.65%	6.72%	14.22%	31.33%	-	-
Horiz. %	223.82%	210.73%	196.35%	160.09%	150.00%	131.33%	100.00%	-
NAPS	1.6903	1.5197	1.2632	1.0905	0.9617	0.9173	0.7631	14.16%
YoY %	11.23%	20.31%	15.84%	13.39%	4.84%	20.21%	-	-
Horiz. %	221.50%	199.15%	165.54%	142.90%	126.03%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

398

PTRANS

PERAK TRANSIT BERHAD

360

HLIND

HONG LEONG INDUSTRIES BHD

351

DNEX

DAGANG NEXCHANGE BERHAD

309

NOTION

NOTION VTEC BHD

277

PBBANK

PUBLIC BANK BHD

276

MAYBANK

MALAYAN BANKING BHD

272

TOPGLOV

TOP GLOVE CORPORATION BHD

253

YTLPOWR

YTL POWER INTERNATIONAL BHD

219

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

YNHPROP

0.475

+0.025

65,597,900

HSI-CT2

0.08

-0.04

62,312,900

TOPGLOV

1.19

0.00

61,302,400

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More