[UOADEV] YoY TTM Result on 30-Jun-2015 [#2]

Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -3.22%
YoY- 16.82%
Quarter Report
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 937,851 1,120,912 1,499,756 1,323,017 962,283 1,131,082 640,068 6.57%
PBT 577,558 914,090 729,579 518,662 452,246 513,130 442,229 4.54%
Tax -109,907 -223,292 -172,216 -124,090 -141,356 -115,923 -76,307 6.26%
NP 467,651 690,798 557,363 394,572 310,890 397,207 365,922 4.17%
-
NP to SH 432,461 665,449 489,908 338,696 289,926 353,124 340,893 4.04%
-
Tax Rate 19.03% 24.43% 23.60% 23.93% 31.26% 22.59% 17.26% -
Total Cost 470,200 430,114 942,393 928,445 651,393 733,875 274,146 9.40%
-
Net Worth 4,211,465 3,786,308 3,147,438 2,717,118 2,396,239 2,285,592 1,901,195 14.16%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 259,967 244,701 227,907 185,958 174,178 152,598 116,197 14.35%
Div Payout % 60.11% 36.77% 46.52% 54.90% 60.08% 43.21% 34.09% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 4,211,465 3,786,308 3,147,438 2,717,118 2,396,239 2,285,592 1,901,195 14.16%
NOSH 1,734,247 1,632,029 1,520,501 1,430,062 1,338,681 1,269,773 1,166,377 6.83%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 49.86% 61.63% 37.16% 29.82% 32.31% 35.12% 57.17% -
ROE 10.27% 17.58% 15.57% 12.47% 12.10% 15.45% 17.93% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 54.11 68.68 98.64 92.51 71.88 89.08 54.88 -0.23%
EPS 24.95 40.77 32.22 23.68 21.66 27.81 29.23 -2.60%
DPS 15.00 15.00 15.00 13.00 13.00 12.02 9.96 7.05%
NAPS 2.43 2.32 2.07 1.90 1.79 1.80 1.63 6.87%
Adjusted Per Share Value based on latest NOSH - 1,430,062
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 35.73 42.70 57.14 50.40 36.66 43.09 24.38 6.57%
EPS 16.48 25.35 18.66 12.90 11.05 13.45 12.99 4.04%
DPS 9.90 9.32 8.68 7.08 6.64 5.81 4.43 14.33%
NAPS 1.6044 1.4424 1.1991 1.0351 0.9129 0.8707 0.7243 14.16%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.38 2.55 2.19 2.10 2.07 2.42 1.50 -
P/RPS 4.40 3.71 2.22 2.27 2.88 2.72 2.73 8.27%
P/EPS 9.54 6.25 6.80 8.87 9.56 8.70 5.13 10.88%
EY 10.48 15.99 14.71 11.28 10.46 11.49 19.48 -9.81%
DY 6.30 5.88 6.85 6.19 6.28 4.97 6.64 -0.87%
P/NAPS 0.98 1.10 1.06 1.11 1.16 1.34 0.92 1.05%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 23/08/17 24/08/16 20/08/15 26/08/14 27/08/13 23/08/12 -
Price 2.37 2.57 2.39 1.82 2.10 2.14 1.85 -
P/RPS 4.38 3.74 2.42 1.97 2.92 2.40 3.37 4.46%
P/EPS 9.50 6.30 7.42 7.68 9.70 7.70 6.33 6.99%
EY 10.53 15.87 13.48 13.01 10.31 13.00 15.80 -6.53%
DY 6.33 5.84 6.28 7.14 6.19 5.62 5.39 2.71%
P/NAPS 0.98 1.11 1.15 0.96 1.17 1.19 1.13 -2.34%

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