[UOADEV] QoQ Cumulative Quarter 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- 129.3%
YoY- 49.45%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 154,602 996,193 725,551 495,980 201,171 1,643,188 1,131,591 -73.44%
PBT 77,088 929,364 452,710 313,835 131,561 645,286 456,957 -69.43%
Tax -19,156 -218,726 -95,947 -70,482 -32,396 -157,253 -112,703 -69.28%
NP 57,932 710,638 356,763 243,353 99,165 488,033 344,254 -69.48%
-
NP to SH 48,979 676,726 330,747 220,303 96,078 417,016 305,949 -70.48%
-
Tax Rate 24.85% 23.54% 21.19% 22.46% 24.62% 24.37% 24.66% -
Total Cost 96,670 285,555 368,788 252,627 102,006 1,155,155 787,337 -75.26%
-
Net Worth 3,261,278 3,817,347 3,304,367 3,145,015 3,253,274 3,048,104 2,912,413 7.82%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 244,701 - - - 220,877 - -
Div Payout % - 36.16% - - - 52.97% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 3,261,278 3,817,347 3,304,367 3,145,015 3,253,274 3,048,104 2,912,413 7.82%
NOSH 1,630,639 1,632,469 1,551,346 1,519,331 1,520,221 1,472,514 1,456,206 7.82%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 37.47% 71.34% 49.17% 49.07% 49.29% 29.70% 30.42% -
ROE 1.50% 17.73% 10.01% 7.00% 2.95% 13.68% 10.51% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 9.48 61.07 46.77 32.64 13.23 111.59 77.71 -75.37%
EPS 3.00 43.07 21.32 14.50 6.32 28.32 21.01 -72.64%
DPS 0.00 15.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 2.00 2.34 2.13 2.07 2.14 2.07 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 1,520,501
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 5.89 37.95 27.64 18.90 7.66 62.60 43.11 -73.44%
EPS 1.87 25.78 12.60 8.39 3.66 15.89 11.66 -70.44%
DPS 0.00 9.32 0.00 0.00 0.00 8.41 0.00 -
NAPS 1.2424 1.4543 1.2588 1.1981 1.2394 1.1612 1.1095 7.82%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.70 2.35 2.50 2.19 2.12 2.06 1.92 -
P/RPS 28.48 3.85 5.35 6.71 16.02 1.85 2.47 409.62%
P/EPS 89.89 5.67 11.73 15.10 33.54 7.27 9.14 358.39%
EY 1.11 17.65 8.53 6.62 2.98 13.75 10.94 -78.21%
DY 0.00 6.38 0.00 0.00 0.00 7.28 0.00 -
P/NAPS 1.35 1.00 1.17 1.06 0.99 1.00 0.96 25.49%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 22/02/17 23/11/16 24/08/16 25/05/16 25/02/16 23/11/15 -
Price 2.73 2.50 2.37 2.39 2.21 2.10 2.12 -
P/RPS 28.79 4.09 5.07 7.32 16.70 1.88 2.73 380.20%
P/EPS 90.89 6.03 11.12 16.48 34.97 7.42 10.09 332.35%
EY 1.10 16.59 9.00 6.07 2.86 13.49 9.91 -76.87%
DY 0.00 6.00 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 1.37 1.07 1.11 1.15 1.03 1.01 1.06 18.63%

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