[UOADEV] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 16.43%
YoY- 24.68%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 976,598 1,152,971 1,237,148 1,465,341 1,096,150 1,064,730 765,346 4.14%
PBT 546,404 916,695 641,039 586,585 500,564 504,977 482,346 2.09%
Tax -86,125 -235,439 -140,497 -144,644 -148,778 -114,229 -89,109 -0.56%
NP 460,279 681,256 500,542 441,941 351,786 390,748 393,237 2.65%
-
NP to SH 434,268 645,362 441,814 394,351 316,283 345,736 369,270 2.73%
-
Tax Rate 15.76% 25.68% 21.92% 24.66% 29.72% 22.62% 18.47% -
Total Cost 516,319 471,715 736,606 1,023,400 744,364 673,982 372,109 5.60%
-
Net Worth 4,488,692 4,053,595 3,434,244 3,014,030 2,628,604 2,310,218 1,967,894 14.72%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 259,967 244,701 227,907 185,958 174,178 152,598 116,197 14.35%
Div Payout % 59.86% 37.92% 51.58% 47.16% 55.07% 44.14% 31.47% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 4,488,692 4,053,595 3,434,244 3,014,030 2,628,604 2,310,218 1,967,894 14.72%
NOSH 1,844,871 1,734,247 1,612,321 1,507,015 1,413,227 1,312,624 1,237,669 6.87%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 47.13% 59.09% 40.46% 30.16% 32.09% 36.70% 51.38% -
ROE 9.67% 15.92% 12.86% 13.08% 12.03% 14.97% 18.76% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 53.74 67.13 76.73 97.23 77.56 81.11 61.84 -2.31%
EPS 23.90 37.57 27.40 26.17 22.38 26.34 29.84 -3.63%
DPS 14.31 14.25 14.14 12.34 12.32 11.63 9.39 7.27%
NAPS 2.47 2.36 2.13 2.00 1.86 1.76 1.59 7.61%
Adjusted Per Share Value based on latest NOSH - 1,507,015
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 39.20 46.28 49.65 58.81 43.99 42.73 30.72 4.14%
EPS 17.43 25.90 17.73 15.83 12.69 13.88 14.82 2.73%
DPS 10.43 9.82 9.15 7.46 6.99 6.12 4.66 14.36%
NAPS 1.8016 1.6269 1.3784 1.2097 1.055 0.9272 0.7898 14.72%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.30 2.59 2.50 1.92 2.11 2.22 1.59 -
P/RPS 4.28 3.86 3.26 1.97 2.72 2.74 2.57 8.86%
P/EPS 9.62 6.89 9.12 7.34 9.43 8.43 5.33 10.33%
EY 10.39 14.51 10.96 13.63 10.61 11.86 18.76 -9.37%
DY 6.22 5.50 5.65 6.43 5.84 5.24 5.90 0.88%
P/NAPS 0.93 1.10 1.17 0.96 1.13 1.26 1.00 -1.20%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 21/11/17 23/11/16 23/11/15 25/11/14 20/11/13 22/11/12 -
Price 2.15 2.45 2.37 2.12 2.20 2.02 1.72 -
P/RPS 4.00 3.65 3.09 2.18 2.84 2.49 2.78 6.24%
P/EPS 9.00 6.52 8.65 8.10 9.83 7.67 5.76 7.71%
EY 11.11 15.34 11.56 12.34 10.17 13.04 17.35 -7.15%
DY 6.65 5.81 5.96 5.82 5.60 5.76 5.46 3.33%
P/NAPS 0.87 1.04 1.11 1.06 1.18 1.15 1.08 -3.53%

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