[UOADEV] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 21.61%
YoY- -16.97%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,176,438 967,401 1,508,788 992,132 1,191,268 837,169 634,836 10.81%
PBT 586,721 603,613 609,276 441,434 544,568 423,504 422,773 5.60%
Tax -150,213 -127,929 -150,270 -95,897 -127,169 -93,036 -79,406 11.19%
NP 436,508 475,684 459,005 345,537 417,398 330,468 343,366 4.07%
-
NP to SH 399,177 440,996 407,932 303,626 365,692 306,444 327,158 3.36%
-
Tax Rate 25.60% 21.19% 24.66% 21.72% 23.35% 21.97% 18.78% -
Total Cost 739,930 491,717 1,049,782 646,594 773,869 506,701 291,469 16.78%
-
Net Worth 4,053,595 3,304,367 2,912,413 2,537,802 2,260,952 1,924,352 379,531 48.34%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 4,053,595 3,304,367 2,912,413 2,537,802 2,260,952 1,924,352 379,531 48.34%
NOSH 1,734,247 1,551,346 1,456,206 1,364,409 1,284,632 1,210,284 272,632 36.08%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 37.10% 49.17% 30.42% 34.83% 35.04% 39.47% 54.09% -
ROE 9.85% 13.35% 14.01% 11.96% 16.17% 15.92% 86.20% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 68.49 62.36 103.61 72.72 92.73 69.17 232.85 -18.43%
EPS 24.04 28.43 28.01 22.25 28.47 25.32 120.00 -23.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.13 2.00 1.86 1.76 1.59 1.3921 9.18%
Adjusted Per Share Value based on latest NOSH - 1,413,227
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 44.82 36.85 57.48 37.80 45.38 31.89 24.18 10.82%
EPS 15.21 16.80 15.54 11.57 13.93 11.67 12.46 3.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5443 1.2588 1.1095 0.9668 0.8613 0.7331 0.1446 48.34%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.59 2.50 1.92 2.11 2.22 1.59 1.22 -
P/RPS 3.78 4.01 1.85 2.90 2.39 2.30 0.52 39.13%
P/EPS 11.14 8.79 6.85 9.48 7.80 6.28 1.02 48.89%
EY 8.97 11.37 14.59 10.55 12.82 15.92 98.36 -32.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.17 0.96 1.13 1.26 1.00 0.88 3.78%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 23/11/16 23/11/15 25/11/14 20/11/13 22/11/12 23/11/11 -
Price 2.45 2.37 2.12 2.20 2.02 1.72 1.38 -
P/RPS 3.58 3.80 2.05 3.03 2.18 2.49 0.59 35.01%
P/EPS 10.54 8.34 7.57 9.89 7.10 6.79 1.15 44.61%
EY 9.49 11.99 13.21 10.12 14.09 14.72 86.96 -30.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.11 1.06 1.18 1.15 1.08 0.99 0.82%

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