[UOADEV] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 213.26%
YoY- 211.5%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 261,630 465,611 154,602 270,642 229,571 294,809 201,171 19.12%
PBT 141,480 227,018 77,088 476,654 138,875 182,274 131,561 4.96%
Tax -37,612 -55,892 -19,156 -122,779 -25,465 -38,086 -32,396 10.45%
NP 103,868 171,126 57,932 353,875 113,410 144,188 99,165 3.13%
-
NP to SH 90,357 165,651 48,979 345,979 110,444 124,225 96,078 -4.00%
-
Tax Rate 26.58% 24.62% 24.85% 25.76% 18.34% 20.89% 24.62% -
Total Cost 157,762 294,485 96,670 -83,233 116,161 150,621 102,006 33.70%
-
Net Worth 4,053,595 3,786,308 3,261,278 3,817,347 3,434,244 3,147,438 3,253,274 15.77%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 244,701 - - - -
Div Payout % - - - 70.73% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 4,053,595 3,786,308 3,261,278 3,817,347 3,434,244 3,147,438 3,253,274 15.77%
NOSH 1,734,247 1,632,029 1,630,639 1,632,469 1,612,321 1,520,501 1,520,221 9.16%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 39.70% 36.75% 37.47% 130.75% 49.40% 48.91% 49.29% -
ROE 2.23% 4.38% 1.50% 9.06% 3.22% 3.95% 2.95% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 15.23 28.53 9.48 16.59 14.24 19.39 13.23 9.83%
EPS 5.26 10.15 3.00 21.21 6.85 8.17 6.32 -11.50%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 2.36 2.32 2.00 2.34 2.13 2.07 2.14 6.73%
Adjusted Per Share Value based on latest NOSH - 1,632,469
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.97 17.74 5.89 10.31 8.75 11.23 7.66 19.19%
EPS 3.44 6.31 1.87 13.18 4.21 4.73 3.66 -4.04%
DPS 0.00 0.00 0.00 9.32 0.00 0.00 0.00 -
NAPS 1.5443 1.4424 1.2424 1.4543 1.3083 1.1991 1.2394 15.77%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.59 2.55 2.70 2.35 2.50 2.19 2.12 -
P/RPS 17.00 8.94 28.48 14.17 17.56 11.30 16.02 4.03%
P/EPS 49.23 25.12 89.89 11.08 36.50 26.81 33.54 29.12%
EY 2.03 3.98 1.11 9.02 2.74 3.73 2.98 -22.56%
DY 0.00 0.00 0.00 6.38 0.00 0.00 0.00 -
P/NAPS 1.10 1.10 1.35 1.00 1.17 1.06 0.99 7.26%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 23/08/17 22/05/17 22/02/17 23/11/16 24/08/16 25/05/16 -
Price 2.45 2.57 2.73 2.50 2.37 2.39 2.21 -
P/RPS 16.08 9.01 28.79 15.07 16.64 12.33 16.70 -2.48%
P/EPS 46.57 25.32 90.89 11.79 34.60 29.25 34.97 21.02%
EY 2.15 3.95 1.10 8.48 2.89 3.42 2.86 -17.30%
DY 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.11 1.37 1.07 1.11 1.15 1.03 0.64%

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