[UOADEV] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -50.78%
YoY- -62.52%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 618,408 804,684 1,254,800 699,940 1,527,436 592,304 582,936 0.98%
PBT 308,352 526,244 481,360 272,836 687,624 250,028 622,772 -11.04%
Tax -76,624 -129,584 -113,772 -65,024 -141,536 -59,664 -88,336 -2.34%
NP 231,728 396,660 367,588 207,812 546,088 190,364 534,436 -12.99%
-
NP to SH 195,916 384,312 313,928 178,600 476,576 163,780 520,180 -15.00%
-
Tax Rate 24.85% 24.62% 23.64% 23.83% 20.58% 23.86% 14.18% -
Total Cost 386,680 408,024 887,212 492,128 981,348 401,940 48,500 41.29%
-
Net Worth 3,261,278 3,253,274 2,835,663 2,493,964 2,210,133 2,101,843 80,873,098 -41.41%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 3,261,278 3,253,274 2,835,663 2,493,964 2,210,133 2,101,843 80,873,098 -41.41%
NOSH 1,630,639 1,520,221 1,432,153 1,340,840 1,270,191 1,364,833 4,378,619 -15.16%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 37.47% 49.29% 29.29% 29.69% 35.75% 32.14% 91.68% -
ROE 6.01% 11.81% 11.07% 7.16% 21.56% 7.79% 0.64% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 37.92 52.93 87.62 52.20 120.25 43.40 13.31 19.04%
EPS 12.00 25.28 21.92 13.32 37.52 12.00 11.88 0.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.14 1.98 1.86 1.74 1.54 18.47 -30.93%
Adjusted Per Share Value based on latest NOSH - 1,340,840
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 23.56 30.66 47.80 26.67 58.19 22.56 22.21 0.98%
EPS 7.46 14.64 11.96 6.80 18.16 6.24 19.82 -15.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2424 1.2394 1.0803 0.9501 0.842 0.8007 30.8097 -41.41%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 - -
Price 2.70 2.12 2.21 2.17 2.05 1.40 0.00 -
P/RPS 7.12 4.01 2.52 4.16 1.70 3.23 0.00 -
P/EPS 22.47 8.39 10.08 16.29 5.46 11.67 0.00 -
EY 4.45 11.92 9.92 6.14 18.30 8.57 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.99 1.12 1.17 1.18 0.91 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 25/05/16 27/05/15 28/05/14 15/05/13 29/05/12 06/06/11 -
Price 2.73 2.21 2.25 2.20 2.55 1.57 0.00 -
P/RPS 7.20 4.18 2.57 4.21 2.12 3.62 0.00 -
P/EPS 22.72 8.74 10.26 16.52 6.80 13.08 0.00 -
EY 4.40 11.44 9.74 6.05 14.71 7.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.03 1.14 1.18 1.47 1.02 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