[UOADEV] YoY Cumulative 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- -87.69%
YoY- -62.52%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 154,602 201,171 313,700 174,985 381,859 148,076 145,734 0.98%
PBT 77,088 131,561 120,340 68,209 171,906 62,507 155,693 -11.04%
Tax -19,156 -32,396 -28,443 -16,256 -35,384 -14,916 -22,084 -2.34%
NP 57,932 99,165 91,897 51,953 136,522 47,591 133,609 -12.99%
-
NP to SH 48,979 96,078 78,482 44,650 119,144 40,945 130,045 -15.00%
-
Tax Rate 24.85% 24.62% 23.64% 23.83% 20.58% 23.86% 14.18% -
Total Cost 96,670 102,006 221,803 123,032 245,337 100,485 12,125 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 1.50% 2.95% 2.77% 1.79% 5.39% 1.95% 0.16% -
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 9.48 13.23 21.90 13.05 30.06 10.85 3.33 19.03%
EPS 3.00 6.32 5.48 3.33 9.38 3.00 2.97 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 5.89 7.66 11.95 6.67 14.55 5.64 5.55 0.99%
EPS 1.87 3.66 2.99 1.70 4.54 1.56 4.95 -14.96%
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 28.48 16.02 10.09 16.63 6.82 12.90 0.00 -
P/EPS 89.89 33.54 40.33 65.17 21.86 46.67 0.00 -
EY 1.11 2.98 2.48 1.53 4.58 2.14 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 28.79 16.70 10.27 16.86 8.48 14.47 0.00 -
P/EPS 90.89 34.97 41.06 66.07 27.19 52.33 0.00 -
EY 1.10 2.86 2.44 1.51 3.68 1.91 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