[UOADEV] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -29.94%
YoY- 25.64%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 229,571 294,809 201,171 511,597 492,179 325,712 313,700 -18.74%
PBT 138,875 182,274 131,561 188,329 227,415 109,202 120,340 9.99%
Tax -25,465 -38,086 -32,396 -44,550 -57,184 -27,076 -28,443 -7.08%
NP 113,410 144,188 99,165 143,779 170,231 82,126 91,897 15.00%
-
NP to SH 110,444 124,225 96,078 111,067 158,538 68,929 78,482 25.50%
-
Tax Rate 18.34% 20.89% 24.62% 23.66% 25.15% 24.79% 23.64% -
Total Cost 116,161 150,621 102,006 367,818 321,948 243,586 221,803 -34.95%
-
Net Worth 3,434,244 3,147,438 3,253,274 3,145,125 3,014,030 2,717,118 2,835,663 13.57%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 227,907 - - - -
Div Payout % - - - 205.20% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 3,434,244 3,147,438 3,253,274 3,145,125 3,014,030 2,717,118 2,835,663 13.57%
NOSH 1,612,321 1,520,501 1,520,221 1,519,384 1,507,015 1,430,062 1,432,153 8.19%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 49.40% 48.91% 49.29% 28.10% 34.59% 25.21% 29.29% -
ROE 3.22% 3.95% 2.95% 3.53% 5.26% 2.54% 2.77% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 14.24 19.39 13.23 33.67 32.66 22.78 21.90 -24.88%
EPS 6.85 8.17 6.32 7.31 10.52 4.82 5.48 15.99%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 2.13 2.07 2.14 2.07 2.00 1.90 1.98 4.97%
Adjusted Per Share Value based on latest NOSH - 1,519,384
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.75 11.23 7.66 19.49 18.75 12.41 11.95 -18.71%
EPS 4.21 4.73 3.66 4.23 6.04 2.63 2.99 25.54%
DPS 0.00 0.00 0.00 8.68 0.00 0.00 0.00 -
NAPS 1.3083 1.1991 1.2394 1.1982 1.1482 1.0351 1.0803 13.57%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.50 2.19 2.12 2.06 1.92 2.10 2.21 -
P/RPS 17.56 11.30 16.02 6.12 5.88 9.22 10.09 44.53%
P/EPS 36.50 26.81 33.54 28.18 18.25 43.57 40.33 -6.41%
EY 2.74 3.73 2.98 3.55 5.48 2.30 2.48 6.85%
DY 0.00 0.00 0.00 7.28 0.00 0.00 0.00 -
P/NAPS 1.17 1.06 0.99 1.00 0.96 1.11 1.12 2.94%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 24/08/16 25/05/16 25/02/16 23/11/15 20/08/15 27/05/15 -
Price 2.37 2.39 2.21 2.10 2.12 1.82 2.25 -
P/RPS 16.64 12.33 16.70 6.24 6.49 7.99 10.27 37.82%
P/EPS 34.60 29.25 34.97 28.73 20.15 37.76 41.06 -10.75%
EY 2.89 3.42 2.86 3.48 4.96 2.65 2.44 11.91%
DY 0.00 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 1.11 1.15 1.03 1.01 1.06 0.96 1.14 -1.75%

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