[UOADEV] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 5.0%
YoY- -6.33%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,354,926 1,527,436 799,156 837,169 691,074 592,304 613,596 69.65%
PBT 594,504 687,624 414,179 423,504 396,602 250,028 481,798 15.05%
Tax -132,338 -141,536 -88,629 -93,036 -77,750 -59,664 -78,887 41.22%
NP 462,166 546,088 325,550 330,468 318,852 190,364 402,911 9.58%
-
NP to SH 395,486 476,576 301,300 306,444 291,838 163,780 384,806 1.84%
-
Tax Rate 22.26% 20.58% 21.40% 21.97% 19.60% 23.86% 16.37% -
Total Cost 892,760 981,348 473,606 506,701 372,222 401,940 210,685 162.08%
-
Net Worth 2,287,515 2,210,133 2,021,736 1,924,352 1,982,066 2,101,843 0 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 147,035 - - - - -
Div Payout % - - 48.80% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 2,287,515 2,210,133 2,021,736 1,924,352 1,982,066 2,101,843 0 -
NOSH 1,270,841 1,270,191 1,225,294 1,210,284 1,215,991 1,364,833 276,838 176.46%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 34.11% 35.75% 40.74% 39.47% 46.14% 32.14% 65.66% -
ROE 17.29% 21.56% 14.90% 15.92% 14.72% 7.79% 0.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 106.62 120.25 65.22 69.17 56.83 43.40 221.64 -38.63%
EPS 31.12 37.52 24.59 25.32 24.00 12.00 139.00 -63.16%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.74 1.65 1.59 1.63 1.54 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,237,669
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 54.38 61.30 32.07 33.60 27.74 23.77 24.63 69.63%
EPS 15.87 19.13 12.09 12.30 11.71 6.57 15.44 1.84%
DPS 0.00 0.00 5.90 0.00 0.00 0.00 0.00 -
NAPS 0.9181 0.8871 0.8114 0.7724 0.7955 0.8436 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.42 2.05 1.74 1.59 1.50 1.40 1.37 -
P/RPS 2.27 1.70 2.67 2.30 2.64 3.23 0.62 137.73%
P/EPS 7.78 5.46 7.08 6.28 6.25 11.67 0.99 295.76%
EY 12.86 18.30 14.13 15.92 16.00 8.57 101.46 -74.79%
DY 0.00 0.00 6.90 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.18 1.05 1.00 0.92 0.91 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 15/05/13 22/02/13 22/11/12 23/08/12 29/05/12 23/02/12 -
Price 2.14 2.55 1.80 1.72 1.85 1.57 1.51 -
P/RPS 2.01 2.12 2.76 2.49 3.26 3.62 0.68 106.10%
P/EPS 6.88 6.80 7.32 6.79 7.71 13.08 1.09 241.92%
EY 14.54 14.71 13.66 14.72 12.97 7.64 92.05 -70.81%
DY 0.00 0.00 6.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.47 1.09 1.08 1.13 1.02 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