[UOADEV] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -17.02%
YoY- 35.52%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 991,960 1,278,824 788,488 1,354,926 691,074 638,130 0 -
PBT 627,670 459,084 343,168 594,504 396,602 475,740 0 -
Tax -140,964 -111,038 -70,586 -132,338 -77,750 -82,910 0 -
NP 486,706 348,046 272,582 462,166 318,852 392,830 0 -
-
NP to SH 440,606 294,822 249,674 395,486 291,838 379,664 0 -
-
Tax Rate 22.46% 24.19% 20.57% 22.26% 19.60% 17.43% - -
Total Cost 505,254 930,778 515,906 892,760 372,222 245,300 0 -
-
Net Worth 3,145,015 2,719,231 2,397,620 2,287,515 1,982,066 355,935 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 3,145,015 2,719,231 2,397,620 2,287,515 1,982,066 355,935 0 -
NOSH 1,519,331 1,431,174 1,339,452 1,270,841 1,215,991 263,655 0 -
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 49.07% 27.22% 34.57% 34.11% 46.14% 61.56% 0.00% -
ROE 14.01% 10.84% 10.41% 17.29% 14.72% 106.67% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 65.29 89.35 58.87 106.62 56.83 242.03 0.00 -
EPS 29.00 20.60 18.64 31.12 24.00 144.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.90 1.79 1.80 1.63 1.35 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,269,773
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 37.79 48.72 30.04 51.62 26.33 24.31 0.00 -
EPS 16.79 11.23 9.51 15.07 11.12 14.46 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1981 1.0359 0.9134 0.8715 0.7551 0.1356 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 - -
Price 2.19 2.10 2.07 2.42 1.50 2.27 0.00 -
P/RPS 3.35 2.35 3.52 2.27 2.64 0.94 0.00 -
P/EPS 7.55 10.19 11.11 7.78 6.25 1.58 0.00 -
EY 13.24 9.81 9.00 12.86 16.00 63.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.11 1.16 1.34 0.92 1.68 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 20/08/15 26/08/14 27/08/13 23/08/12 23/08/11 - -
Price 2.39 1.82 2.10 2.14 1.85 1.63 0.00 -
P/RPS 3.66 2.04 3.57 2.01 3.26 0.67 0.00 -
P/EPS 8.24 8.83 11.27 6.88 7.71 1.13 0.00 -
EY 12.13 11.32 8.88 14.54 12.97 88.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.96 1.17 1.19 1.13 1.21 0.00 -

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