[UOADEV] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 32.29%
YoY- 20.42%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 744,099 394,244 174,985 1,245,502 893,451 677,463 381,859 55.94%
PBT 331,076 171,584 68,209 577,914 408,426 297,252 171,906 54.73%
Tax -71,923 -35,293 -16,256 -172,232 -95,377 -66,169 -35,384 60.39%
NP 259,153 136,291 51,953 405,682 313,049 231,083 136,522 53.24%
-
NP to SH 227,720 124,837 44,650 362,832 274,269 197,743 119,144 53.95%
-
Tax Rate 21.72% 20.57% 23.83% 29.80% 23.35% 22.26% 20.58% -
Total Cost 484,946 257,953 123,032 839,820 580,402 446,380 245,337 57.43%
-
Net Worth 2,537,802 2,397,620 2,493,964 2,363,472 2,260,952 2,287,515 2,210,133 9.64%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 168,819 - - - -
Div Payout % - - - 46.53% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,537,802 2,397,620 2,493,964 2,363,472 2,260,952 2,287,515 2,210,133 9.64%
NOSH 1,364,409 1,339,452 1,340,840 1,298,611 1,284,632 1,270,841 1,270,191 4.88%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 34.83% 34.57% 29.69% 32.57% 35.04% 34.11% 35.75% -
ROE 8.97% 5.21% 1.79% 15.35% 12.13% 8.64% 5.39% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 54.54 29.43 13.05 95.91 69.55 53.31 30.06 48.70%
EPS 16.69 9.32 3.33 27.94 21.35 15.56 9.38 46.78%
DPS 0.00 0.00 0.00 13.00 0.00 0.00 0.00 -
NAPS 1.86 1.79 1.86 1.82 1.76 1.80 1.74 4.54%
Adjusted Per Share Value based on latest NOSH - 1,339,833
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 29.86 15.82 7.02 49.99 35.86 27.19 15.33 55.90%
EPS 9.14 5.01 1.79 14.56 11.01 7.94 4.78 53.99%
DPS 0.00 0.00 0.00 6.78 0.00 0.00 0.00 -
NAPS 1.0186 0.9623 1.001 0.9486 0.9074 0.9181 0.8871 9.64%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.11 2.07 2.17 1.94 2.22 2.42 2.05 -
P/RPS 3.87 7.03 16.63 2.02 3.19 4.54 6.82 -31.43%
P/EPS 12.64 22.21 65.17 6.94 10.40 15.55 21.86 -30.57%
EY 7.91 4.50 1.53 14.40 9.62 6.43 4.58 43.90%
DY 0.00 0.00 0.00 6.70 0.00 0.00 0.00 -
P/NAPS 1.13 1.16 1.17 1.07 1.26 1.34 1.18 -2.84%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 28/05/14 26/02/14 20/11/13 27/08/13 15/05/13 -
Price 2.20 2.10 2.20 2.00 2.02 2.14 2.55 -
P/RPS 4.03 7.13 16.86 2.09 2.90 4.01 8.48 -39.07%
P/EPS 13.18 22.53 66.07 7.16 9.46 13.75 27.19 -38.26%
EY 7.59 4.44 1.51 13.97 10.57 7.27 3.68 61.95%
DY 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
P/NAPS 1.18 1.17 1.18 1.10 1.15 1.19 1.47 -13.61%

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