[UOADEV] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -6.95%
YoY- 3.59%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,499,756 1,323,017 962,283 1,131,082 640,068 319,065 36.23%
PBT 729,579 518,662 452,246 513,130 442,229 237,870 25.09%
Tax -172,216 -124,090 -141,356 -115,923 -76,307 -41,455 32.91%
NP 557,363 394,572 310,890 397,207 365,922 196,415 23.16%
-
NP to SH 489,908 338,696 289,926 353,124 340,893 189,832 20.85%
-
Tax Rate 23.60% 23.93% 31.26% 22.59% 17.26% 17.43% -
Total Cost 942,393 928,445 651,393 733,875 274,146 122,650 50.28%
-
Net Worth 3,147,438 2,717,118 2,396,239 2,285,592 1,901,195 498,225 44.52%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 227,907 185,958 174,178 152,598 116,197 - -
Div Payout % 46.52% 54.90% 60.08% 43.21% 34.09% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 3,147,438 2,717,118 2,396,239 2,285,592 1,901,195 498,225 44.52%
NOSH 1,520,501 1,430,062 1,338,681 1,269,773 1,166,377 498,225 24.97%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 37.16% 29.82% 32.31% 35.12% 57.17% 61.56% -
ROE 15.57% 12.47% 12.10% 15.45% 17.93% 38.10% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 98.64 92.51 71.88 89.08 54.88 64.04 9.01%
EPS 32.22 23.68 21.66 27.81 29.23 38.10 -3.29%
DPS 15.00 13.00 13.00 12.02 9.96 0.00 -
NAPS 2.07 1.90 1.79 1.80 1.63 1.00 15.64%
Adjusted Per Share Value based on latest NOSH - 1,269,773
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 57.14 50.40 36.66 43.09 24.38 12.16 36.22%
EPS 18.66 12.90 11.05 13.45 12.99 7.23 20.85%
DPS 8.68 7.08 6.64 5.81 4.43 0.00 -
NAPS 1.1991 1.0351 0.9129 0.8707 0.7243 0.1898 44.52%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.19 2.10 2.07 2.42 1.50 2.27 -
P/RPS 2.22 2.27 2.88 2.72 2.73 3.54 -8.90%
P/EPS 6.80 8.87 9.56 8.70 5.13 5.96 2.66%
EY 14.71 11.28 10.46 11.49 19.48 16.78 -2.59%
DY 6.85 6.19 6.28 4.97 6.64 0.00 -
P/NAPS 1.06 1.11 1.16 1.34 0.92 2.27 -14.11%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/16 20/08/15 26/08/14 27/08/13 23/08/12 - -
Price 2.39 1.82 2.10 2.14 1.85 0.00 -
P/RPS 2.42 1.97 2.92 2.40 3.37 0.00 -
P/EPS 7.42 7.68 9.70 7.70 6.33 0.00 -
EY 13.48 13.01 10.31 13.00 15.80 0.00 -
DY 6.28 7.14 6.19 5.62 5.39 0.00 -
P/NAPS 1.15 0.96 1.17 1.19 1.13 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