[UOADEV] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 29.26%
YoY--%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 345,537 148,076 613,596 476,127 319,065 145,734 0 -
PBT 198,301 62,507 481,798 317,080 237,870 155,693 0 -
Tax -38,875 -14,916 -78,887 -59,555 -41,455 -22,084 0 -
NP 159,426 47,591 402,911 257,525 196,415 133,609 0 -
-
NP to SH 145,919 40,945 384,806 245,369 189,832 130,045 0 -
-
Tax Rate 19.60% 23.86% 16.37% 18.78% 17.43% 14.18% - -
Total Cost 186,111 100,485 210,685 218,602 122,650 12,125 0 -
-
Net Worth 1,982,066 2,101,843 0 379,531 355,935 80,873,098 0 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,982,066 2,101,843 0 379,531 355,935 80,873,098 0 -
NOSH 1,215,991 1,364,833 276,838 272,632 263,655 4,378,619 0 -
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 46.14% 32.14% 65.66% 54.09% 61.56% 91.68% 0.00% -
ROE 7.36% 1.95% 0.00% 64.65% 53.33% 0.16% 0.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 28.42 10.85 221.64 174.64 121.02 3.33 0.00 -
EPS 12.00 3.00 139.00 90.00 72.00 2.97 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.54 0.00 1.3921 1.35 18.47 1.51 5.23%
Adjusted Per Share Value based on latest NOSH - 1,110,740
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.16 5.64 23.38 18.14 12.16 5.55 0.00 -
EPS 5.56 1.56 14.66 9.35 7.23 4.95 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7551 0.8007 0.00 0.1446 0.1356 30.8097 1.51 -37.02%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 - - -
Price 1.50 1.40 1.37 1.22 2.27 0.00 0.00 -
P/RPS 5.28 12.90 0.62 0.70 1.88 0.00 0.00 -
P/EPS 12.50 46.67 0.99 1.36 3.15 0.00 0.00 -
EY 8.00 2.14 101.46 73.77 31.72 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.91 0.00 0.88 1.68 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/08/12 29/05/12 23/02/12 23/11/11 23/08/11 06/06/11 - -
Price 1.85 1.57 1.51 1.38 1.63 0.00 0.00 -
P/RPS 6.51 14.47 0.68 0.79 1.35 0.00 0.00 -
P/EPS 15.42 52.33 1.09 1.53 2.26 0.00 0.00 -
EY 6.49 1.91 92.05 65.22 44.17 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.02 0.00 0.99 1.21 0.00 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