[UOADEV] YoY Cumulative 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- -76.96%
YoY- 22.42%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 244,669 171,985 154,602 201,171 313,700 174,985 381,859 -7.14%
PBT 83,739 45,440 77,088 131,561 120,340 68,209 171,906 -11.29%
Tax -21,160 -11,626 -19,156 -32,396 -28,443 -16,256 -35,384 -8.20%
NP 62,579 33,814 57,932 99,165 91,897 51,953 136,522 -12.18%
-
NP to SH 59,860 32,272 48,979 96,078 78,482 44,650 119,144 -10.83%
-
Tax Rate 25.27% 25.59% 24.85% 24.62% 23.64% 23.83% 20.58% -
Total Cost 182,090 138,171 96,670 102,006 221,803 123,032 245,337 -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 1.26% 0.74% 1.50% 2.95% 2.77% 1.79% 5.39% -
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 13.27 9.92 9.48 13.23 21.90 13.05 30.06 -12.73%
EPS 3.25 1.86 3.00 6.32 5.48 3.33 9.38 -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 9.32 6.55 5.89 7.66 11.95 6.67 14.55 -7.15%
EPS 2.28 1.23 1.87 3.66 2.99 1.70 4.54 -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 16.20 24.39 28.48 16.02 10.09 16.63 6.82 15.50%
P/EPS 66.22 129.96 89.89 33.54 40.33 65.17 21.86 20.27%
EY 1.51 0.77 1.11 2.98 2.48 1.53 4.58 -16.87%
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 17.33 26.00 28.79 16.70 10.27 16.86 8.48 12.64%
P/EPS 70.84 138.55 90.89 34.97 41.06 66.07 27.19 17.29%
EY 1.41 0.72 1.10 2.86 2.44 1.51 3.68 -14.76%
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