[UOADEV] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock

[UOADEV] UOA DEVELOPMENT BERHAD

Announcement Date

25-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- -7.84%

YoY- 22.42%

Quarter Report

UOADEV's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Annualized Quarter Result
Revenue	978,676	687,940	618,408	804,684	1,254,800	699,940	1,527,436	-7.14%
YoY %	42.26%	11.24%	-23.15%	-35.87%	79.27%	-54.18%	-	-
Horiz. %	64.07%	45.04%	40.49%	52.68%	82.15%	45.82%	100.00%	-
PBT	334,956	181,760	308,352	526,244	481,360	272,836	687,624	-11.29%
YoY %	84.28%	-41.05%	-41.41%	9.32%	76.43%	-60.32%	-	-
Horiz. %	48.71%	26.43%	44.84%	76.53%	70.00%	39.68%	100.00%	-
Tax	-84,640	-46,504	-76,624	-129,584	-113,772	-65,024	-141,536	-8.20%
YoY %	-82.01%	39.31%	40.87%	-13.90%	-74.97%	54.06%	-	-
Horiz. %	59.80%	32.86%	54.14%	91.56%	80.38%	45.94%	100.00%	-
NP	250,316	135,256	231,728	396,660	367,588	207,812	546,088	-12.18%
YoY %	85.07%	-41.63%	-41.58%	7.91%	76.88%	-61.95%	-	-
Horiz. %	45.84%	24.77%	42.43%	72.64%	67.31%	38.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	239,440	129,088	195,916	384,312	313,928	178,600	476,576	-10.83%
YoY %	85.49%	-34.11%	-49.02%	22.42%	75.77%	-62.52%	-	-
Horiz. %	50.24%	27.09%	41.11%	80.64%	65.87%	37.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.27%	25.59%	24.85%	24.62%	23.64%	23.83%	20.58%	-
YoY %	-1.25%	2.98%	0.93%	4.15%	-0.80%	15.79%	-	-
Horiz. %	122.79%	124.34%	120.75%	119.63%	114.87%	115.79%	100.00%	-
Total Cost	728,360	552,684	386,680	408,024	887,212	492,128	981,348	-4.84%
YoY %	31.79%	42.93%	-5.23%	-54.01%	80.28%	-49.85%	-	-
Horiz. %	74.22%	56.32%	39.40%	41.58%	90.41%	50.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,738,406	4,367,445	3,261,278	3,253,274	2,835,663	2,493,964	2,210,133	13.54%
YoY %	8.49%	33.92%	0.25%	14.73%	13.70%	12.84%	-	-
Horiz. %	214.39%	197.61%	147.56%	147.20%	128.30%	112.84%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	4,738,406	4,367,445	3,261,278	3,253,274	2,835,663	2,493,964	2,210,133	13.54%
YoY %	8.49%	33.92%	0.25%	14.73%	13.70%	12.84%	-	-
Horiz. %	214.39%	197.61%	147.56%	147.20%	128.30%	112.84%	100.00%	-
NOSH	1,844,871	1,734,247	1,630,639	1,520,221	1,432,153	1,340,840	1,270,191	6.41%
YoY %	6.38%	6.35%	7.26%	6.15%	6.81%	5.56%	-	-
Horiz. %	145.24%	136.53%	128.38%	119.68%	112.75%	105.56%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	25.58%	19.66%	37.47%	49.29%	29.29%	29.69%	35.75%	-
YoY %	30.11%	-47.53%	-23.98%	68.28%	-1.35%	-16.95%	-	-
Horiz. %	71.55%	54.99%	104.81%	137.87%	81.93%	83.05%	100.00%	-
ROE	5.05%	2.96%	6.01%	11.81%	11.07%	7.16%	21.56%	-
YoY %	70.61%	-50.75%	-49.11%	6.68%	54.61%	-66.79%	-	-
Horiz. %	23.42%	13.73%	27.88%	54.78%	51.35%	33.21%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	53.08	39.69	37.92	52.93	87.62	52.20	120.25	-12.73%
YoY %	33.74%	4.67%	-28.36%	-39.59%	67.85%	-56.59%	-	-
Horiz. %	44.14%	33.01%	31.53%	44.02%	72.86%	43.41%	100.00%	-
EPS	13.00	7.44	12.00	25.28	21.92	13.32	37.52	-16.18%
YoY %	74.73%	-38.00%	-52.53%	15.33%	64.56%	-64.50%	-	-
Horiz. %	34.65%	19.83%	31.98%	67.38%	58.42%	35.50%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.57	2.52	2.00	2.14	1.98	1.86	1.74	6.71%
YoY %	1.98%	26.00%	-6.54%	8.08%	6.45%	6.90%	-	-
Horiz. %	147.70%	144.83%	114.94%	122.99%	113.79%	106.90%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,520,221
RPS	37.28	26.21	23.56	30.66	47.80	26.67	58.19	-7.14%
YoY %	42.24%	11.25%	-23.16%	-35.86%	79.23%	-54.17%	-	-
Horiz. %	64.07%	45.04%	40.49%	52.69%	82.14%	45.83%	100.00%	-
EPS	9.12	4.92	7.46	14.64	11.96	6.80	18.16	-10.84%
YoY %	85.37%	-34.05%	-49.04%	22.41%	75.88%	-62.56%	-	-
Horiz. %	50.22%	27.09%	41.08%	80.62%	65.86%	37.44%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.8052	1.6638	1.2424	1.2394	1.0803	0.9501	0.842	13.54%
YoY %	8.50%	33.92%	0.24%	14.73%	13.70%	12.84%	-	-
Horiz. %	214.39%	197.60%	147.55%	147.20%	128.30%	112.84%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	2.15	2.42	2.70	2.12	2.21	2.17	2.05	-
P/RPS	4.05	6.10	7.12	4.01	2.52	4.16	1.70	15.55%
YoY %	-33.61%	-14.33%	77.56%	59.13%	-39.42%	144.71%	-	-
Horiz. %	238.24%	358.82%	418.82%	235.88%	148.24%	244.71%	100.00%	-
P/EPS	16.56	32.49	22.47	8.39	10.08	16.29	5.46	20.30%
YoY %	-49.03%	44.59%	167.82%	-16.77%	-38.12%	198.35%	-	-
Horiz. %	303.30%	595.05%	411.54%	153.66%	184.62%	298.35%	100.00%	-
EY	6.04	3.08	4.45	11.92	9.92	6.14	18.30	-16.86%
YoY %	96.10%	-30.79%	-62.67%	20.16%	61.56%	-66.45%	-	-
Horiz. %	33.01%	16.83%	24.32%	65.14%	54.21%	33.55%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.84	0.96	1.35	0.99	1.12	1.17	1.18	-5.50%
YoY %	-12.50%	-28.89%	36.36%	-11.61%	-4.27%	-0.85%	-	-
Horiz. %	71.19%	81.36%	114.41%	83.90%	94.92%	99.15%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	29/05/19	24/05/18	22/05/17	25/05/16	27/05/15	28/05/14	15/05/13	-
Price	2.30	2.58	2.73	2.21	2.25	2.20	2.55	-
P/RPS	4.33	6.50	7.20	4.18	2.57	4.21	2.12	12.63%
YoY %	-33.38%	-9.72%	72.25%	62.65%	-38.95%	98.58%	-	-
Horiz. %	204.25%	306.60%	339.62%	197.17%	121.23%	198.58%	100.00%	-
P/EPS	17.71	34.64	22.72	8.74	10.26	16.52	6.80	17.28%
YoY %	-48.87%	52.46%	159.95%	-14.81%	-37.89%	142.94%	-	-
Horiz. %	260.44%	509.41%	334.12%	128.53%	150.88%	242.94%	100.00%	-
EY	5.65	2.89	4.40	11.44	9.74	6.05	14.71	-14.73%
YoY %	95.50%	-34.32%	-61.54%	17.45%	60.99%	-58.87%	-	-
Horiz. %	38.41%	19.65%	29.91%	77.77%	66.21%	41.13%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.89	1.02	1.37	1.03	1.14	1.18	1.47	-8.01%
YoY %	-12.75%	-25.55%	33.01%	-9.65%	-3.39%	-19.73%	-	-
Horiz. %	60.54%	69.39%	93.20%	70.07%	77.55%	80.27%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos