[UOADEV] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 31.1%
YoY- -21.7%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 893,451 677,463 381,859 799,156 627,877 345,537 148,076 231.06%
PBT 408,426 297,252 171,906 414,179 317,628 198,301 62,507 249.10%
Tax -95,377 -66,169 -35,384 -88,629 -69,777 -38,875 -14,916 244.11%
NP 313,049 231,083 136,522 325,550 247,851 159,426 47,591 250.66%
-
NP to SH 274,269 197,743 119,144 301,300 229,833 145,919 40,945 254.93%
-
Tax Rate 23.35% 22.26% 20.58% 21.40% 21.97% 19.60% 23.86% -
Total Cost 580,402 446,380 245,337 473,606 380,026 186,111 100,485 221.57%
-
Net Worth 2,260,952 2,287,515 2,210,133 2,021,736 1,924,352 1,982,066 2,101,843 4.98%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 147,035 - - - -
Div Payout % - - - 48.80% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,260,952 2,287,515 2,210,133 2,021,736 1,924,352 1,982,066 2,101,843 4.98%
NOSH 1,284,632 1,270,841 1,270,191 1,225,294 1,210,284 1,215,991 1,364,833 -3.95%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 35.04% 34.11% 35.75% 40.74% 39.47% 46.14% 32.14% -
ROE 12.13% 8.64% 5.39% 14.90% 11.94% 7.36% 1.95% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 69.55 53.31 30.06 65.22 51.88 28.42 10.85 244.68%
EPS 21.35 15.56 9.38 24.59 18.99 12.00 3.00 269.54%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 1.76 1.80 1.74 1.65 1.59 1.63 1.54 9.30%
Adjusted Per Share Value based on latest NOSH - 1,271,654
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 34.04 25.81 14.55 30.44 23.92 13.16 5.64 231.13%
EPS 10.45 7.53 4.54 11.48 8.76 5.56 1.56 254.94%
DPS 0.00 0.00 0.00 5.60 0.00 0.00 0.00 -
NAPS 0.8613 0.8715 0.842 0.7702 0.7331 0.7551 0.8007 4.97%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.22 2.42 2.05 1.74 1.59 1.50 1.40 -
P/RPS 3.19 4.54 6.82 2.67 3.06 5.28 12.90 -60.56%
P/EPS 10.40 15.55 21.86 7.08 8.37 12.50 46.67 -63.21%
EY 9.62 6.43 4.58 14.13 11.94 8.00 2.14 172.13%
DY 0.00 0.00 0.00 6.90 0.00 0.00 0.00 -
P/NAPS 1.26 1.34 1.18 1.05 1.00 0.92 0.91 24.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 27/08/13 15/05/13 22/02/13 22/11/12 23/08/12 29/05/12 -
Price 2.02 2.14 2.55 1.80 1.72 1.85 1.57 -
P/RPS 2.90 4.01 8.48 2.76 3.32 6.51 14.47 -65.71%
P/EPS 9.46 13.75 27.19 7.32 9.06 15.42 52.33 -67.99%
EY 10.57 7.27 3.68 13.66 11.04 6.49 1.91 212.54%
DY 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
P/NAPS 1.15 1.19 1.47 1.09 1.08 1.13 1.02 8.31%

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