[UOADEV] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 0.55%
YoY- -17.9%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,120,912 1,499,756 1,323,017 962,283 1,131,082 640,068 319,065 23.27%
PBT 914,090 729,579 518,662 452,246 513,130 442,229 237,870 25.12%
Tax -223,292 -172,216 -124,090 -141,356 -115,923 -76,307 -41,455 32.36%
NP 690,798 557,363 394,572 310,890 397,207 365,922 196,415 23.29%
-
NP to SH 665,449 489,908 338,696 289,926 353,124 340,893 189,832 23.22%
-
Tax Rate 24.43% 23.60% 23.93% 31.26% 22.59% 17.26% 17.43% -
Total Cost 430,114 942,393 928,445 651,393 733,875 274,146 122,650 23.23%
-
Net Worth 3,786,308 3,147,438 2,717,118 2,396,239 2,285,592 1,901,195 498,225 40.17%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 244,701 227,907 185,958 174,178 152,598 116,197 - -
Div Payout % 36.77% 46.52% 54.90% 60.08% 43.21% 34.09% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 3,786,308 3,147,438 2,717,118 2,396,239 2,285,592 1,901,195 498,225 40.17%
NOSH 1,632,029 1,520,501 1,430,062 1,338,681 1,269,773 1,166,377 498,225 21.84%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 61.63% 37.16% 29.82% 32.31% 35.12% 57.17% 61.56% -
ROE 17.58% 15.57% 12.47% 12.10% 15.45% 17.93% 38.10% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 68.68 98.64 92.51 71.88 89.08 54.88 64.04 1.17%
EPS 40.77 32.22 23.68 21.66 27.81 29.23 38.10 1.13%
DPS 15.00 15.00 13.00 13.00 12.02 9.96 0.00 -
NAPS 2.32 2.07 1.90 1.79 1.80 1.63 1.00 15.04%
Adjusted Per Share Value based on latest NOSH - 1,338,681
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 42.70 57.14 50.40 36.66 43.09 24.38 12.16 23.26%
EPS 25.35 18.66 12.90 11.05 13.45 12.99 7.23 23.23%
DPS 9.32 8.68 7.08 6.64 5.81 4.43 0.00 -
NAPS 1.4424 1.1991 1.0351 0.9129 0.8707 0.7243 0.1898 40.17%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.55 2.19 2.10 2.07 2.42 1.50 2.27 -
P/RPS 3.71 2.22 2.27 2.88 2.72 2.73 3.54 0.78%
P/EPS 6.25 6.80 8.87 9.56 8.70 5.13 5.96 0.79%
EY 15.99 14.71 11.28 10.46 11.49 19.48 16.78 -0.79%
DY 5.88 6.85 6.19 6.28 4.97 6.64 0.00 -
P/NAPS 1.10 1.06 1.11 1.16 1.34 0.92 2.27 -11.36%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 24/08/16 20/08/15 26/08/14 27/08/13 23/08/12 - -
Price 2.57 2.39 1.82 2.10 2.14 1.85 0.00 -
P/RPS 3.74 2.42 1.97 2.92 2.40 3.37 0.00 -
P/EPS 6.30 7.42 7.68 9.70 7.70 6.33 0.00 -
EY 15.87 13.48 13.01 10.31 13.00 15.80 0.00 -
DY 5.84 6.28 7.14 6.19 5.62 5.39 0.00 -
P/NAPS 1.11 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