[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
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 978,676 687,940 618,408 804,684 1,254,800 699,940 1,527,436 -7.14%
PBT 334,956 181,760 308,352 526,244 481,360 272,836 687,624 -11.29%
Tax -84,640 -46,504 -76,624 -129,584 -113,772 -65,024 -141,536 -8.20%
NP 250,316 135,256 231,728 396,660 367,588 207,812 546,088 -12.18%
-
NP to SH 239,440 129,088 195,916 384,312 313,928 178,600 476,576 -10.83%
-
Tax Rate 25.27% 25.59% 24.85% 24.62% 23.64% 23.83% 20.58% -
Total Cost 728,360 552,684 386,680 408,024 887,212 492,128 981,348 -4.84%
-
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%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
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%
NOSH 1,844,871 1,734,247 1,630,639 1,520,221 1,432,153 1,340,840 1,270,191 6.41%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 25.58% 19.66% 37.47% 49.29% 29.29% 29.69% 35.75% -
ROE 5.05% 2.96% 6.01% 11.81% 11.07% 7.16% 21.56% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 53.08 39.69 37.92 52.93 87.62 52.20 120.25 -12.73%
EPS 13.00 7.44 12.00 25.28 21.92 13.32 37.52 -16.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 2.52 2.00 2.14 1.98 1.86 1.74 6.71%
Adjusted Per Share Value based on latest NOSH - 1,520,221
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 37.28 26.21 23.56 30.66 47.80 26.67 58.19 -7.14%
EPS 9.12 4.92 7.46 14.64 11.96 6.80 18.16 -10.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8052 1.6638 1.2424 1.2394 1.0803 0.9501 0.842 13.54%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
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%
P/EPS 16.56 32.49 22.47 8.39 10.08 16.29 5.46 20.30%
EY 6.04 3.08 4.45 11.92 9.92 6.14 18.30 -16.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.96 1.35 0.99 1.12 1.17 1.18 -5.50%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
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%
P/EPS 17.71 34.64 22.72 8.74 10.26 16.52 6.80 17.28%
EY 5.65 2.89 4.40 11.44 9.74 6.05 14.71 -14.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.02 1.37 1.03 1.14 1.18 1.47 -8.01%

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