[UOADEV] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 10.7%
YoY- 21.37%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,098,499 949,624 1,530,659 1,216,564 1,038,628 1,032,939 615,938 10.11%
PBT 629,958 874,891 656,507 512,835 474,217 523,578 388,612 8.38%
Tax -121,753 -205,486 -161,206 -116,051 -153,104 -109,097 -71,719 9.21%
NP 508,205 669,405 495,301 396,784 321,113 414,481 316,893 8.18%
-
NP to SH 480,079 629,627 434,612 349,954 288,338 379,499 295,706 8.40%
-
Tax Rate 19.33% 23.49% 24.56% 22.63% 32.29% 20.84% 18.46% -
Total Cost 590,294 280,219 1,035,358 819,780 717,515 618,458 299,045 11.99%
-
Net Worth 4,367,445 3,261,278 3,253,274 2,835,663 2,493,964 2,210,133 2,101,843 12.95%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 259,967 244,701 227,907 185,958 174,178 152,598 116,197 14.35%
Div Payout % 54.15% 38.86% 52.44% 53.14% 60.41% 40.21% 39.29% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 4,367,445 3,261,278 3,253,274 2,835,663 2,493,964 2,210,133 2,101,843 12.95%
NOSH 1,734,247 1,630,639 1,520,221 1,432,153 1,340,840 1,270,191 1,364,833 4.07%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 46.26% 70.49% 32.36% 32.62% 30.92% 40.13% 51.45% -
ROE 10.99% 19.31% 13.36% 12.34% 11.56% 17.17% 14.07% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 63.38 58.24 100.69 84.95 77.46 81.32 45.13 5.82%
EPS 27.70 38.61 28.59 24.44 21.50 29.88 21.67 4.17%
DPS 15.00 15.01 14.99 12.98 12.99 12.01 8.51 9.90%
NAPS 2.52 2.00 2.14 1.98 1.86 1.74 1.54 8.55%
Adjusted Per Share Value based on latest NOSH - 1,432,153
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 44.09 38.11 61.43 48.83 41.69 41.46 24.72 10.11%
EPS 19.27 25.27 17.44 14.05 11.57 15.23 11.87 8.40%
DPS 10.43 9.82 9.15 7.46 6.99 6.12 4.66 14.36%
NAPS 1.7529 1.3089 1.3057 1.1381 1.001 0.8871 0.8436 12.95%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.42 2.70 2.12 2.21 2.17 2.05 1.40 -
P/RPS 3.82 4.64 2.11 2.60 2.80 2.52 3.10 3.54%
P/EPS 8.74 6.99 7.42 9.04 10.09 6.86 6.46 5.16%
EY 11.45 14.30 13.49 11.06 9.91 14.57 15.48 -4.89%
DY 6.20 5.56 7.07 5.88 5.99 5.86 6.08 0.32%
P/NAPS 0.96 1.35 0.99 1.12 1.17 1.18 0.91 0.89%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 22/05/17 25/05/16 27/05/15 28/05/14 15/05/13 29/05/12 -
Price 2.58 2.73 2.21 2.25 2.20 2.55 1.57 -
P/RPS 4.07 4.69 2.19 2.65 2.84 3.14 3.48 2.64%
P/EPS 9.31 7.07 7.73 9.21 10.23 8.53 7.25 4.25%
EY 10.74 14.14 12.94 10.86 9.77 11.72 13.80 -4.09%
DY 5.81 5.50 6.78 5.77 5.90 4.71 5.42 1.16%
P/NAPS 1.02 1.37 1.03 1.14 1.18 1.47 1.02 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