[UOADEV] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -7.53%
YoY- 19.33%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 967,401 1,508,788 992,132 1,191,268 837,169 634,836 0 -
PBT 603,613 609,276 441,434 544,568 423,504 422,773 0 -
Tax -127,929 -150,270 -95,897 -127,169 -93,036 -79,406 0 -
NP 475,684 459,005 345,537 417,398 330,468 343,366 0 -
-
NP to SH 440,996 407,932 303,626 365,692 306,444 327,158 0 -
-
Tax Rate 21.19% 24.66% 21.72% 23.35% 21.97% 18.78% - -
Total Cost 491,717 1,049,782 646,594 773,869 506,701 291,469 0 -
-
Net Worth 3,304,367 2,912,413 2,537,802 2,260,952 1,924,352 379,531 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 3,304,367 2,912,413 2,537,802 2,260,952 1,924,352 379,531 0 -
NOSH 1,551,346 1,456,206 1,364,409 1,284,632 1,210,284 272,632 0 -
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 49.17% 30.42% 34.83% 35.04% 39.47% 54.09% 0.00% -
ROE 13.35% 14.01% 11.96% 16.17% 15.92% 86.20% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 62.36 103.61 72.72 92.73 69.17 232.85 0.00 -
EPS 28.43 28.01 22.25 28.47 25.32 120.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.00 1.86 1.76 1.59 1.3921 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,312,624
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 36.85 57.48 37.80 45.38 31.89 24.18 0.00 -
EPS 16.80 15.54 11.57 13.93 11.67 12.46 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2588 1.1095 0.9668 0.8613 0.7331 0.1446 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 - -
Price 2.50 1.92 2.11 2.22 1.59 1.22 0.00 -
P/RPS 4.01 1.85 2.90 2.39 2.30 0.52 0.00 -
P/EPS 8.79 6.85 9.48 7.80 6.28 1.02 0.00 -
EY 11.37 14.59 10.55 12.82 15.92 98.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.96 1.13 1.26 1.00 0.88 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 23/11/15 25/11/14 20/11/13 22/11/12 23/11/11 - -
Price 2.37 2.12 2.20 2.02 1.72 1.38 0.00 -
P/RPS 3.80 2.05 3.03 2.18 2.49 0.59 0.00 -
P/EPS 8.34 7.57 9.89 7.10 6.79 1.15 0.00 -
EY 11.99 13.21 10.12 14.09 14.72 86.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.06 1.18 1.15 1.08 0.99 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