[UOADEV] QoQ 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- 29.3%
YoY- 80.22%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 154,602 270,642 229,571 294,809 201,171 511,597 492,179 -53.75%
PBT 77,088 476,654 138,875 182,274 131,561 188,329 227,415 -51.35%
Tax -19,156 -122,779 -25,465 -38,086 -32,396 -44,550 -57,184 -51.73%
NP 57,932 353,875 113,410 144,188 99,165 143,779 170,231 -51.22%
-
NP to SH 48,979 345,979 110,444 124,225 96,078 111,067 158,538 -54.26%
-
Tax Rate 24.85% 25.76% 18.34% 20.89% 24.62% 23.66% 25.15% -
Total Cost 96,670 -83,233 116,161 150,621 102,006 367,818 321,948 -55.12%
-
Net Worth 3,261,278 3,817,347 3,434,244 3,147,438 3,253,274 3,145,125 3,014,030 5.39%
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 - - - 227,907 - -
Div Payout % - 70.73% - - - 205.20% - -
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 3,434,244 3,147,438 3,253,274 3,145,125 3,014,030 5.39%
NOSH 1,630,639 1,632,469 1,612,321 1,520,501 1,520,221 1,519,384 1,507,015 5.39%
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% 130.75% 49.40% 48.91% 49.29% 28.10% 34.59% -
ROE 1.50% 9.06% 3.22% 3.95% 2.95% 3.53% 5.26% -
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 16.59 14.24 19.39 13.23 33.67 32.66 -56.12%
EPS 3.00 21.21 6.85 8.17 6.32 7.31 10.52 -56.64%
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 10.31 8.75 11.23 7.66 19.49 18.75 -53.75%
EPS 1.87 13.18 4.21 4.73 3.66 4.23 6.04 -54.20%
DPS 0.00 9.32 0.00 0.00 0.00 8.68 0.00 -
NAPS 1.2424 1.4543 1.3083 1.1991 1.2394 1.1982 1.1482 5.39%
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 14.17 17.56 11.30 16.02 6.12 5.88 185.99%
P/EPS 89.89 11.08 36.50 26.81 33.54 28.18 18.25 189.20%
EY 1.11 9.02 2.74 3.73 2.98 3.55 5.48 -65.47%
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 15.07 16.64 12.33 16.70 6.24 6.49 169.73%
P/EPS 90.89 11.79 34.60 29.25 34.97 28.73 20.15 172.74%
EY 1.10 8.48 2.89 3.42 2.86 3.48 4.96 -63.32%
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