[UOADEV] YoY Annual (Unaudited) 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
YoY- 62.28%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,104,457 1,263,677 1,081,602 996,193 1,643,188 1,077,849 1,245,502 -1.98%
PBT 510,097 505,850 656,061 929,364 645,286 460,704 577,914 -2.05%
Tax -101,675 -94,252 -129,283 -218,726 -157,253 -103,864 -172,232 -8.40%
NP 408,422 411,598 526,778 710,638 488,033 356,840 405,682 0.11%
-
NP to SH 399,474 378,916 491,182 676,726 417,016 316,122 362,832 1.61%
-
Tax Rate 19.93% 18.63% 19.71% 23.54% 24.37% 22.54% 29.80% -
Total Cost 696,035 852,079 554,824 285,555 1,155,155 721,009 839,820 -3.07%
-
Net Worth 5,072,339 4,683,094 4,280,790 3,817,347 3,048,104 2,651,613 2,363,472 13.56%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 275,243 258,123 259,967 244,701 220,877 179,536 168,819 8.48%
Div Payout % 68.90% 68.12% 52.93% 36.16% 52.97% 56.79% 46.53% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 5,072,339 4,683,094 4,280,790 3,817,347 3,048,104 2,651,613 2,363,472 13.56%
NOSH 1,967,157 1,844,871 1,734,247 1,632,469 1,472,514 1,381,048 1,298,611 7.16%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 36.98% 32.57% 48.70% 71.34% 29.70% 33.11% 32.57% -
ROE 7.88% 8.09% 11.47% 17.73% 13.68% 11.92% 15.35% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 56.18 68.54 62.41 61.07 111.59 78.05 95.91 -8.52%
EPS 21.07 21.26 29.26 43.07 28.32 22.89 27.94 -4.59%
DPS 14.00 14.00 15.00 15.00 15.00 13.00 13.00 1.24%
NAPS 2.58 2.54 2.47 2.34 2.07 1.92 1.82 5.98%
Adjusted Per Share Value based on latest NOSH - 1,632,469
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 42.08 48.14 41.21 37.95 62.60 41.06 47.45 -1.98%
EPS 15.22 14.44 18.71 25.78 15.89 12.04 13.82 1.62%
DPS 10.49 9.83 9.90 9.32 8.41 6.84 6.43 8.49%
NAPS 1.9324 1.7841 1.6308 1.4543 1.1612 1.0102 0.9004 13.56%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.03 2.12 2.39 2.35 2.06 2.11 1.94 -
P/RPS 3.61 3.09 3.83 3.85 1.85 2.70 2.02 10.15%
P/EPS 9.99 10.32 8.43 5.67 7.27 9.22 6.94 6.25%
EY 10.01 9.69 11.86 17.65 13.75 10.85 14.40 -5.87%
DY 6.90 6.60 6.28 6.38 7.28 6.16 6.70 0.49%
P/NAPS 0.79 0.83 0.97 1.00 1.00 1.10 1.07 -4.92%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 05/03/19 21/02/18 22/02/17 25/02/16 25/02/15 26/02/14 -
Price 1.98 2.22 2.54 2.50 2.10 2.12 2.00 -
P/RPS 3.52 3.24 4.07 4.09 1.88 2.72 2.09 9.07%
P/EPS 9.74 10.80 8.96 6.03 7.42 9.26 7.16 5.26%
EY 10.26 9.26 11.16 16.59 13.49 10.80 13.97 -5.01%
DY 7.07 6.31 5.91 6.00 7.14 6.13 6.50 1.41%
P/NAPS 0.77 0.87 1.03 1.07 1.01 1.10 1.10 -5.76%

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