[UOADEV] QoQ Cumulative 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- 65.97%
YoY- 35.52%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 174,985 1,245,502 893,451 677,463 381,859 799,156 627,877 -57.36%
PBT 68,209 577,914 408,426 297,252 171,906 414,179 317,628 -64.17%
Tax -16,256 -172,232 -95,377 -66,169 -35,384 -88,629 -69,777 -62.17%
NP 51,953 405,682 313,049 231,083 136,522 325,550 247,851 -64.74%
-
NP to SH 44,650 362,832 274,269 197,743 119,144 301,300 229,833 -66.49%
-
Tax Rate 23.83% 29.80% 23.35% 22.26% 20.58% 21.40% 21.97% -
Total Cost 123,032 839,820 580,402 446,380 245,337 473,606 380,026 -52.88%
-
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 1.79% 15.35% 12.13% 8.64% 5.39% 14.90% 11.94% -
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 13.05 95.91 69.55 53.31 30.06 65.22 51.88 -60.18%
EPS 3.33 27.94 21.35 15.56 9.38 24.59 18.99 -68.70%
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 6.67 47.45 34.04 25.81 14.55 30.44 23.92 -57.35%
EPS 1.70 13.82 10.45 7.53 4.54 11.48 8.76 -66.51%
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 16.63 2.02 3.19 4.54 6.82 2.67 3.06 209.42%
P/EPS 65.17 6.94 10.40 15.55 21.86 7.08 8.37 293.33%
EY 1.53 14.40 9.62 6.43 4.58 14.13 11.94 -74.61%
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 16.86 2.09 2.90 4.01 8.48 2.76 3.32 195.73%
P/EPS 66.07 7.16 9.46 13.75 27.19 7.32 9.06 276.51%
EY 1.51 13.97 10.57 7.27 3.68 13.66 11.04 -73.48%
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