[UOADEV] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 0.09%
YoY- 8.11%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,241,398 618,408 996,193 967,401 991,960 804,684 1,643,188 -17.06%
PBT 597,122 308,352 929,364 603,613 627,670 526,244 645,286 -5.04%
Tax -150,096 -76,624 -218,726 -127,929 -140,964 -129,584 -157,253 -3.06%
NP 447,026 231,728 710,638 475,684 486,706 396,660 488,033 -5.68%
-
NP to SH 418,052 195,916 676,726 440,996 440,606 384,312 417,016 0.16%
-
Tax Rate 25.14% 24.85% 23.54% 21.19% 22.46% 24.62% 24.37% -
Total Cost 794,372 386,680 285,555 491,717 505,254 408,024 1,155,155 -22.10%
-
Net Worth 3,785,638 3,261,278 3,817,347 3,304,367 3,145,015 3,253,274 3,048,104 15.55%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 244,701 - - - 220,877 -
Div Payout % - - 36.16% - - - 52.97% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 3,785,638 3,261,278 3,817,347 3,304,367 3,145,015 3,253,274 3,048,104 15.55%
NOSH 1,631,740 1,630,639 1,632,469 1,551,346 1,519,331 1,520,221 1,472,514 7.09%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 36.01% 37.47% 71.34% 49.17% 49.07% 49.29% 29.70% -
ROE 11.04% 6.01% 17.73% 13.35% 14.01% 11.81% 13.68% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 76.08 37.92 61.07 62.36 65.29 52.93 111.59 -22.55%
EPS 25.62 12.00 43.07 28.43 29.00 25.28 28.32 -6.46%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 15.00 -
NAPS 2.32 2.00 2.34 2.13 2.07 2.14 2.07 7.90%
Adjusted Per Share Value based on latest NOSH - 1,612,321
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 47.29 23.56 37.95 36.85 37.79 30.66 62.60 -17.06%
EPS 15.93 7.46 25.78 16.80 16.79 14.64 15.89 0.16%
DPS 0.00 0.00 9.32 0.00 0.00 0.00 8.41 -
NAPS 1.4422 1.2424 1.4543 1.2588 1.1981 1.2394 1.1612 15.55%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.55 2.70 2.35 2.50 2.19 2.12 2.06 -
P/RPS 3.35 7.12 3.85 4.01 3.35 4.01 1.85 48.61%
P/EPS 9.95 22.47 5.67 8.79 7.55 8.39 7.27 23.29%
EY 10.05 4.45 17.65 11.37 13.24 11.92 13.75 -18.87%
DY 0.00 0.00 6.38 0.00 0.00 0.00 7.28 -
P/NAPS 1.10 1.35 1.00 1.17 1.06 0.99 1.00 6.56%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 22/05/17 22/02/17 23/11/16 24/08/16 25/05/16 25/02/16 -
Price 2.57 2.73 2.50 2.37 2.39 2.21 2.10 -
P/RPS 3.38 7.20 4.09 3.80 3.66 4.18 1.88 47.90%
P/EPS 10.03 22.72 6.03 8.34 8.24 8.74 7.42 22.27%
EY 9.97 4.40 16.59 11.99 12.13 11.44 13.49 -18.27%
DY 0.00 0.00 6.00 0.00 0.00 0.00 7.14 -
P/NAPS 1.11 1.37 1.07 1.11 1.15 1.03 1.01 6.50%

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