[UOADEV] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -76.96%
YoY- 22.42%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 996,193 725,551 495,980 201,171 1,643,188 1,131,591 639,412 34.21%
PBT 929,364 452,710 313,835 131,561 645,286 456,957 229,542 152.95%
Tax -218,726 -95,947 -70,482 -32,396 -157,253 -112,703 -55,519 148.40%
NP 710,638 356,763 243,353 99,165 488,033 344,254 174,023 154.39%
-
NP to SH 676,726 330,747 220,303 96,078 417,016 305,949 147,411 174.94%
-
Tax Rate 23.54% 21.19% 22.46% 24.62% 24.37% 24.66% 24.19% -
Total Cost 285,555 368,788 252,627 102,006 1,155,155 787,337 465,389 -27.68%
-
Net Worth 3,817,347 3,304,367 3,145,015 3,253,274 3,048,104 2,912,413 2,719,231 25.24%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 244,701 - - - 220,877 - - -
Div Payout % 36.16% - - - 52.97% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 3,817,347 3,304,367 3,145,015 3,253,274 3,048,104 2,912,413 2,719,231 25.24%
NOSH 1,632,469 1,551,346 1,519,331 1,520,221 1,472,514 1,456,206 1,431,174 9.12%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 71.34% 49.17% 49.07% 49.29% 29.70% 30.42% 27.22% -
ROE 17.73% 10.01% 7.00% 2.95% 13.68% 10.51% 5.42% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 61.07 46.77 32.64 13.23 111.59 77.71 44.68 23.04%
EPS 43.07 21.32 14.50 6.32 28.32 21.01 10.30 158.42%
DPS 15.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 2.34 2.13 2.07 2.14 2.07 2.00 1.90 14.82%
Adjusted Per Share Value based on latest NOSH - 1,520,221
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 37.95 27.64 18.90 7.66 62.60 43.11 24.36 34.20%
EPS 25.78 12.60 8.39 3.66 15.89 11.66 5.62 174.80%
DPS 9.32 0.00 0.00 0.00 8.41 0.00 0.00 -
NAPS 1.4543 1.2588 1.1981 1.2394 1.1612 1.1095 1.0359 25.24%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.35 2.50 2.19 2.12 2.06 1.92 2.10 -
P/RPS 3.85 5.35 6.71 16.02 1.85 2.47 4.70 -12.39%
P/EPS 5.67 11.73 15.10 33.54 7.27 9.14 20.39 -57.23%
EY 17.65 8.53 6.62 2.98 13.75 10.94 4.90 134.07%
DY 6.38 0.00 0.00 0.00 7.28 0.00 0.00 -
P/NAPS 1.00 1.17 1.06 0.99 1.00 0.96 1.11 -6.69%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 23/11/16 24/08/16 25/05/16 25/02/16 23/11/15 20/08/15 -
Price 2.50 2.37 2.39 2.21 2.10 2.12 1.82 -
P/RPS 4.09 5.07 7.32 16.70 1.88 2.73 4.07 0.32%
P/EPS 6.03 11.12 16.48 34.97 7.42 10.09 17.67 -51.00%
EY 16.59 9.00 6.07 2.86 13.49 9.91 5.66 104.14%
DY 6.00 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 1.07 1.11 1.15 1.03 1.01 1.06 0.96 7.46%

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