[UOADEV] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 12.72%
YoY- 44.65%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,375,728 937,851 1,120,912 1,499,756 1,323,017 962,283 1,131,082 3.31%
PBT 539,129 577,558 914,090 729,579 518,662 452,246 513,130 0.82%
Tax -100,532 -109,907 -223,292 -172,216 -124,090 -141,356 -115,923 -2.34%
NP 438,597 467,651 690,798 557,363 394,572 310,890 397,207 1.66%
-
NP to SH 413,559 432,461 665,449 489,908 338,696 289,926 353,124 2.66%
-
Tax Rate 18.65% 19.03% 24.43% 23.60% 23.93% 31.26% 22.59% -
Total Cost 937,131 470,200 430,114 942,393 928,445 651,393 733,875 4.15%
-
Net Worth 4,609,345 4,211,465 3,786,308 3,147,438 2,717,118 2,396,239 2,285,592 12.39%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 258,123 259,967 244,701 227,907 185,958 174,178 152,598 9.15%
Div Payout % 62.42% 60.11% 36.77% 46.52% 54.90% 60.08% 43.21% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 4,609,345 4,211,465 3,786,308 3,147,438 2,717,118 2,396,239 2,285,592 12.39%
NOSH 1,844,871 1,734,247 1,632,029 1,520,501 1,430,062 1,338,681 1,269,773 6.42%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 31.88% 49.86% 61.63% 37.16% 29.82% 32.31% 35.12% -
ROE 8.97% 10.27% 17.58% 15.57% 12.47% 12.10% 15.45% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 74.62 54.11 68.68 98.64 92.51 71.88 89.08 -2.90%
EPS 22.43 24.95 40.77 32.22 23.68 21.66 27.81 -3.51%
DPS 14.00 15.00 15.00 15.00 13.00 13.00 12.02 2.57%
NAPS 2.50 2.43 2.32 2.07 1.90 1.79 1.80 5.62%
Adjusted Per Share Value based on latest NOSH - 1,520,501
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 55.22 37.64 44.99 60.19 53.10 38.62 45.40 3.31%
EPS 16.60 17.36 26.71 19.66 13.59 11.64 14.17 2.67%
DPS 10.36 10.43 9.82 9.15 7.46 6.99 6.12 9.16%
NAPS 1.85 1.6903 1.5197 1.2632 1.0905 0.9617 0.9173 12.39%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.40 2.38 2.55 2.19 2.10 2.07 2.42 -
P/RPS 3.22 4.40 3.71 2.22 2.27 2.88 2.72 2.85%
P/EPS 10.70 9.54 6.25 6.80 8.87 9.56 8.70 3.50%
EY 9.35 10.48 15.99 14.71 11.28 10.46 11.49 -3.37%
DY 5.83 6.30 5.88 6.85 6.19 6.28 4.97 2.69%
P/NAPS 0.96 0.98 1.10 1.06 1.11 1.16 1.34 -5.40%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 28/08/18 23/08/17 24/08/16 20/08/15 26/08/14 27/08/13 -
Price 2.06 2.37 2.57 2.39 1.82 2.10 2.14 -
P/RPS 2.76 4.38 3.74 2.42 1.97 2.92 2.40 2.35%
P/EPS 9.18 9.50 6.30 7.42 7.68 9.70 7.70 2.97%
EY 10.89 10.53 15.87 13.48 13.01 10.31 13.00 -2.90%
DY 6.80 6.33 5.84 6.28 7.14 6.19 5.62 3.22%
P/NAPS 0.82 0.98 1.11 1.15 0.96 1.17 1.19 -6.01%

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