[UOADEV] YoY TTM 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- 4.22%
YoY- 24.19%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,336,361 1,098,499 949,624 1,530,659 1,216,564 1,038,628 1,032,939 4.38%
PBT 544,149 629,958 874,891 656,507 512,835 474,217 523,578 0.64%
Tax -103,786 -121,753 -205,486 -161,206 -116,051 -153,104 -109,097 -0.82%
NP 440,363 508,205 669,405 495,301 396,784 321,113 414,481 1.01%
-
NP to SH 406,504 480,079 629,627 434,612 349,954 288,338 379,499 1.15%
-
Tax Rate 19.07% 19.33% 23.49% 24.56% 22.63% 32.29% 20.84% -
Total Cost 895,998 590,294 280,219 1,035,358 819,780 717,515 618,458 6.37%
-
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 258,123 259,967 244,701 227,907 185,958 174,178 152,598 9.15%
Div Payout % 63.50% 54.15% 38.86% 52.44% 53.14% 60.41% 40.21% -
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 32.95% 46.26% 70.49% 32.36% 32.62% 30.92% 40.13% -
ROE 8.58% 10.99% 19.31% 13.36% 12.34% 11.56% 17.17% -
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 72.48 63.38 58.24 100.69 84.95 77.46 81.32 -1.89%
EPS 22.05 27.70 38.61 28.59 24.44 21.50 29.88 -4.93%
DPS 14.00 15.00 15.01 14.99 12.98 12.99 12.01 2.58%
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 50.91 41.85 36.18 58.31 46.35 39.57 39.35 4.38%
EPS 15.49 18.29 23.99 16.56 13.33 10.98 14.46 1.15%
DPS 9.83 9.90 9.32 8.68 7.08 6.64 5.81 9.15%
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 2.97 3.82 4.64 2.11 2.60 2.80 2.52 2.77%
P/EPS 9.75 8.74 6.99 7.42 9.04 10.09 6.86 6.03%
EY 10.25 11.45 14.30 13.49 11.06 9.91 14.57 -5.69%
DY 6.51 6.20 5.56 7.07 5.88 5.99 5.86 1.76%
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 3.17 4.07 4.69 2.19 2.65 2.84 3.14 0.15%
P/EPS 10.43 9.31 7.07 7.73 9.21 10.23 8.53 3.40%
EY 9.59 10.74 14.14 12.94 10.86 9.77 11.72 -3.28%
DY 6.09 5.81 5.50 6.78 5.77 5.90 4.71 4.37%
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