[UOADEV] YoY Quarter Result on 31-Mar-2015 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -11.22%
YoY- 75.77%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 171,985 154,602 201,171 313,700 174,985 381,859 148,076 2.52%
PBT 45,440 77,088 131,561 120,340 68,209 171,906 62,507 -5.17%
Tax -11,626 -19,156 -32,396 -28,443 -16,256 -35,384 -14,916 -4.06%
NP 33,814 57,932 99,165 91,897 51,953 136,522 47,591 -5.53%
-
NP to SH 32,272 48,979 96,078 78,482 44,650 119,144 40,945 -3.88%
-
Tax Rate 25.59% 24.85% 24.62% 23.64% 23.83% 20.58% 23.86% -
Total Cost 138,171 96,670 102,006 221,803 123,032 245,337 100,485 5.44%
-
Net Worth 4,367,445 3,261,278 3,253,274 2,835,663 2,493,964 2,210,133 2,101,843 12.95%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 4,367,445 3,261,278 3,253,274 2,835,663 2,493,964 2,210,133 2,101,843 12.95%
NOSH 1,734,247 1,630,639 1,520,221 1,432,153 1,340,840 1,270,191 1,364,833 4.07%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 19.66% 37.47% 49.29% 29.29% 29.69% 35.75% 32.14% -
ROE 0.74% 1.50% 2.95% 2.77% 1.79% 5.39% 1.95% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 9.92 9.48 13.23 21.90 13.05 30.06 10.85 -1.48%
EPS 1.86 3.00 6.32 5.48 3.33 9.38 3.00 -7.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.00 2.14 1.98 1.86 1.74 1.54 8.55%
Adjusted Per Share Value based on latest NOSH - 1,432,153
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.55 5.89 7.66 11.95 6.67 14.55 5.64 2.52%
EPS 1.23 1.87 3.66 2.99 1.70 4.54 1.56 -3.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6638 1.2424 1.2394 1.0803 0.9501 0.842 0.8007 12.95%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.42 2.70 2.12 2.21 2.17 2.05 1.40 -
P/RPS 24.39 28.48 16.02 10.09 16.63 6.82 12.90 11.19%
P/EPS 129.96 89.89 33.54 40.33 65.17 21.86 46.67 18.60%
EY 0.77 1.11 2.98 2.48 1.53 4.58 2.14 -15.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.35 0.99 1.12 1.17 1.18 0.91 0.89%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 22/05/17 25/05/16 27/05/15 28/05/14 15/05/13 29/05/12 -
Price 2.58 2.73 2.21 2.25 2.20 2.55 1.57 -
P/RPS 26.00 28.79 16.70 10.27 16.86 8.48 14.47 10.25%
P/EPS 138.55 90.89 34.97 41.06 66.07 27.19 52.33 17.60%
EY 0.72 1.10 2.86 2.44 1.51 3.68 1.91 -15.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 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