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

Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 53.17%
YoY- 62.28%
Quarter Report
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,152,971 1,120,912 949,624 996,193 1,237,148 1,499,756 1,530,659 -17.19%
PBT 916,695 914,090 874,891 929,364 641,039 729,579 656,507 24.90%
Tax -235,439 -223,292 -205,486 -218,726 -140,497 -172,216 -161,206 28.69%
NP 681,256 690,798 669,405 710,638 500,542 557,363 495,301 23.65%
-
NP to SH 645,362 665,449 629,627 676,726 441,814 489,908 434,612 30.12%
-
Tax Rate 25.68% 24.43% 23.49% 23.54% 21.92% 23.60% 24.56% -
Total Cost 471,715 430,114 280,219 285,555 736,606 942,393 1,035,358 -40.76%
-
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 244,701 244,701 244,701 244,701 227,907 227,907 227,907 4.84%
Div Payout % 37.92% 36.77% 38.86% 36.16% 51.58% 46.52% 52.44% -
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 59.09% 61.63% 70.49% 71.34% 40.46% 37.16% 32.36% -
ROE 15.92% 17.58% 19.31% 17.73% 12.86% 15.57% 13.36% -
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 67.13 68.68 58.24 61.07 76.73 98.64 100.69 -23.66%
EPS 37.57 40.77 38.61 41.48 27.40 32.22 28.59 19.95%
DPS 14.25 15.00 15.01 15.00 14.14 15.00 14.99 -3.31%
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 43.92 42.70 36.18 37.95 47.13 57.14 58.31 -17.20%
EPS 24.59 25.35 23.99 25.78 16.83 18.66 16.56 30.12%
DPS 9.32 9.32 9.32 9.32 8.68 8.68 8.68 4.85%
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 3.86 3.71 4.64 3.85 3.26 2.22 2.11 49.52%
P/EPS 6.89 6.25 6.99 5.67 9.12 6.80 7.42 -4.81%
EY 14.51 15.99 14.30 17.65 10.96 14.71 13.49 4.97%
DY 5.50 5.88 5.56 6.38 5.65 6.85 7.07 -15.40%
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 2.55 2.37 2.39 2.21 -
P/RPS 3.65 3.74 4.69 4.18 3.09 2.42 2.19 40.52%
P/EPS 6.52 6.30 7.07 6.15 8.65 7.42 7.73 -10.71%
EY 15.34 15.87 14.14 16.27 11.56 13.48 12.94 11.99%
DY 5.81 5.84 5.50 5.88 5.96 6.28 6.78 -9.77%
P/NAPS 1.04 1.11 1.37 1.09 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