[UOADEV] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -2.09%
YoY- -6.37%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,237,148 1,465,341 1,096,150 1,064,730 765,346 476,127 21.01%
PBT 641,039 586,585 500,564 504,977 482,346 317,080 15.10%
Tax -140,497 -144,644 -148,778 -114,229 -89,109 -59,555 18.70%
NP 500,542 441,941 351,786 390,748 393,237 257,525 14.19%
-
NP to SH 441,814 394,351 316,283 345,736 369,270 245,369 12.46%
-
Tax Rate 21.92% 24.66% 29.72% 22.62% 18.47% 18.78% -
Total Cost 736,606 1,023,400 744,364 673,982 372,109 218,602 27.46%
-
Net Worth 3,434,244 3,014,030 2,628,604 2,310,218 1,967,894 1,110,740 25.29%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 227,907 185,958 174,178 152,598 116,197 - -
Div Payout % 51.58% 47.16% 55.07% 44.14% 31.47% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 3,434,244 3,014,030 2,628,604 2,310,218 1,967,894 1,110,740 25.29%
NOSH 1,612,321 1,507,015 1,413,227 1,312,624 1,237,669 1,110,740 7.72%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 40.46% 30.16% 32.09% 36.70% 51.38% 54.09% -
ROE 12.86% 13.08% 12.03% 14.97% 18.76% 22.09% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 76.73 97.23 77.56 81.11 61.84 42.87 12.33%
EPS 27.40 26.17 22.38 26.34 29.84 22.09 4.39%
DPS 14.14 12.34 12.32 11.63 9.39 0.00 -
NAPS 2.13 2.00 1.86 1.76 1.59 1.00 16.30%
Adjusted Per Share Value based on latest NOSH - 1,312,624
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 49.65 58.81 43.99 42.73 30.72 19.11 21.01%
EPS 17.73 15.83 12.69 13.88 14.82 9.85 12.46%
DPS 9.15 7.46 6.99 6.12 4.66 0.00 -
NAPS 1.3784 1.2097 1.055 0.9272 0.7898 0.4458 25.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.50 1.92 2.11 2.22 1.59 1.22 -
P/RPS 3.26 1.97 2.72 2.74 2.57 2.85 2.72%
P/EPS 9.12 7.34 9.43 8.43 5.33 5.52 10.55%
EY 10.96 13.63 10.61 11.86 18.76 18.11 -9.54%
DY 5.65 6.43 5.84 5.24 5.90 0.00 -
P/NAPS 1.17 0.96 1.13 1.26 1.00 1.22 -0.83%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/16 23/11/15 25/11/14 20/11/13 22/11/12 - -
Price 2.37 2.12 2.20 2.02 1.72 0.00 -
P/RPS 3.09 2.18 2.84 2.49 2.78 0.00 -
P/EPS 8.65 8.10 9.83 7.67 5.76 0.00 -
EY 11.56 12.34 10.17 13.04 17.35 0.00 -
DY 5.96 5.82 5.60 5.76 5.46 0.00 -
P/NAPS 1.11 1.06 1.18 1.15 1.08 0.00 -

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
Post a Comment