[UOADEV] QoQ Annualized Quarter 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- -17.02%
YoY- 35.52%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 699,940 1,245,502 1,191,268 1,354,926 1,527,436 799,156 837,169 -11.26%
PBT 272,836 577,914 544,568 594,504 687,624 414,179 423,504 -25.42%
Tax -65,024 -172,232 -127,169 -132,338 -141,536 -88,629 -93,036 -21.26%
NP 207,812 405,682 417,398 462,166 546,088 325,550 330,468 -26.62%
-
NP to SH 178,600 362,832 365,692 395,486 476,576 301,300 306,444 -30.25%
-
Tax Rate 23.83% 29.80% 23.35% 22.26% 20.58% 21.40% 21.97% -
Total Cost 492,128 839,820 773,869 892,760 981,348 473,606 506,701 -1.92%
-
Net Worth 2,493,964 2,363,472 2,260,952 2,287,515 2,210,133 2,021,736 1,924,352 18.88%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 168,819 - - - 147,035 - -
Div Payout % - 46.53% - - - 48.80% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,493,964 2,363,472 2,260,952 2,287,515 2,210,133 2,021,736 1,924,352 18.88%
NOSH 1,340,840 1,298,611 1,284,632 1,270,841 1,270,191 1,225,294 1,210,284 7.07%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 29.69% 32.57% 35.04% 34.11% 35.75% 40.74% 39.47% -
ROE 7.16% 15.35% 16.17% 17.29% 21.56% 14.90% 15.92% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 52.20 95.91 92.73 106.62 120.25 65.22 69.17 -17.12%
EPS 13.32 27.94 28.47 31.12 37.52 24.59 25.32 -34.85%
DPS 0.00 13.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 1.86 1.82 1.76 1.80 1.74 1.65 1.59 11.03%
Adjusted Per Share Value based on latest NOSH - 1,269,773
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 26.67 47.45 45.38 51.62 58.19 30.44 31.89 -11.24%
EPS 6.80 13.82 13.93 15.07 18.16 11.48 11.67 -30.25%
DPS 0.00 6.43 0.00 0.00 0.00 5.60 0.00 -
NAPS 0.9501 0.9004 0.8613 0.8715 0.842 0.7702 0.7331 18.88%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.17 1.94 2.22 2.42 2.05 1.74 1.59 -
P/RPS 4.16 2.02 2.39 2.27 1.70 2.67 2.30 48.50%
P/EPS 16.29 6.94 7.80 7.78 5.46 7.08 6.28 88.89%
EY 6.14 14.40 12.82 12.86 18.30 14.13 15.92 -47.04%
DY 0.00 6.70 0.00 0.00 0.00 6.90 0.00 -
P/NAPS 1.17 1.07 1.26 1.34 1.18 1.05 1.00 11.04%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 20/11/13 27/08/13 15/05/13 22/02/13 22/11/12 -
Price 2.20 2.00 2.02 2.14 2.55 1.80 1.72 -
P/RPS 4.21 2.09 2.18 2.01 2.12 2.76 2.49 41.96%
P/EPS 16.52 7.16 7.10 6.88 6.80 7.32 6.79 80.99%
EY 6.05 13.97 14.09 14.54 14.71 13.66 14.72 -44.75%
DY 0.00 6.50 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 1.18 1.10 1.15 1.19 1.47 1.09 1.08 6.08%

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