[UOADEV] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 56.83%
YoY--%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 627,877 345,537 148,076 613,596 476,127 319,065 145,734 164.07%
PBT 317,628 198,301 62,507 481,798 317,080 237,870 155,693 60.64%
Tax -69,777 -38,875 -14,916 -78,887 -59,555 -41,455 -22,084 114.87%
NP 247,851 159,426 47,591 402,911 257,525 196,415 133,609 50.80%
-
NP to SH 229,833 145,919 40,945 384,806 245,369 189,832 130,045 46.02%
-
Tax Rate 21.97% 19.60% 23.86% 16.37% 18.78% 17.43% 14.18% -
Total Cost 380,026 186,111 100,485 210,685 218,602 122,650 12,125 887.86%
-
Net Worth 1,924,352 1,982,066 2,101,843 0 379,531 355,935 80,873,098 -91.67%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,924,352 1,982,066 2,101,843 0 379,531 355,935 80,873,098 -91.67%
NOSH 1,210,284 1,215,991 1,364,833 276,838 272,632 263,655 4,378,619 -57.46%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 39.47% 46.14% 32.14% 65.66% 54.09% 61.56% 91.68% -
ROE 11.94% 7.36% 1.95% 0.00% 64.65% 53.33% 0.16% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 51.88 28.42 10.85 221.64 174.64 121.02 3.33 520.67%
EPS 18.99 12.00 3.00 139.00 90.00 72.00 2.97 243.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.63 1.54 0.00 1.3921 1.35 18.47 -80.41%
Adjusted Per Share Value based on latest NOSH - 1,161,975
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 23.92 13.16 5.64 23.38 18.14 12.16 5.55 164.13%
EPS 8.76 5.56 1.56 14.66 9.35 7.23 4.95 46.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7331 0.7551 0.8007 0.00 0.1446 0.1356 30.8097 -91.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 - -
Price 1.59 1.50 1.40 1.37 1.22 2.27 0.00 -
P/RPS 3.06 5.28 12.90 0.62 0.70 1.88 0.00 -
P/EPS 8.37 12.50 46.67 0.99 1.36 3.15 0.00 -
EY 11.94 8.00 2.14 101.46 73.77 31.72 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.92 0.91 0.00 0.88 1.68 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 23/08/12 29/05/12 23/02/12 23/11/11 23/08/11 06/06/11 -
Price 1.72 1.85 1.57 1.51 1.38 1.63 0.00 -
P/RPS 3.32 6.51 14.47 0.68 0.79 1.35 0.00 -
P/EPS 9.06 15.42 52.33 1.09 1.53 2.26 0.00 -
EY 11.04 6.49 1.91 92.05 65.22 44.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.13 1.02 0.00 0.99 1.21 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