[UOADEV] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -87.69%
YoY- -62.52%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,077,849 744,099 394,244 174,985 1,245,502 893,451 677,463 36.16%
PBT 460,704 331,076 171,584 68,209 577,914 408,426 297,252 33.81%
Tax -103,864 -71,923 -35,293 -16,256 -172,232 -95,377 -66,169 34.95%
NP 356,840 259,153 136,291 51,953 405,682 313,049 231,083 33.49%
-
NP to SH 316,122 227,720 124,837 44,650 362,832 274,269 197,743 36.60%
-
Tax Rate 22.54% 21.72% 20.57% 23.83% 29.80% 23.35% 22.26% -
Total Cost 721,009 484,946 257,953 123,032 839,820 580,402 446,380 37.54%
-
Net Worth 2,651,613 2,537,802 2,397,620 2,493,964 2,363,472 2,260,952 2,287,515 10.31%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 179,536 - - - 168,819 - - -
Div Payout % 56.79% - - - 46.53% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,651,613 2,537,802 2,397,620 2,493,964 2,363,472 2,260,952 2,287,515 10.31%
NOSH 1,381,048 1,364,409 1,339,452 1,340,840 1,298,611 1,284,632 1,270,841 5.68%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 33.11% 34.83% 34.57% 29.69% 32.57% 35.04% 34.11% -
ROE 11.92% 8.97% 5.21% 1.79% 15.35% 12.13% 8.64% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 78.05 54.54 29.43 13.05 95.91 69.55 53.31 28.84%
EPS 22.89 16.69 9.32 3.33 27.94 21.35 15.56 29.25%
DPS 13.00 0.00 0.00 0.00 13.00 0.00 0.00 -
NAPS 1.92 1.86 1.79 1.86 1.82 1.76 1.80 4.38%
Adjusted Per Share Value based on latest NOSH - 1,340,840
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 43.26 29.86 15.82 7.02 49.99 35.86 27.19 36.17%
EPS 12.69 9.14 5.01 1.79 14.56 11.01 7.94 36.58%
DPS 7.21 0.00 0.00 0.00 6.78 0.00 0.00 -
NAPS 1.0642 1.0186 0.9623 1.001 0.9486 0.9074 0.9181 10.31%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.11 2.11 2.07 2.17 1.94 2.22 2.42 -
P/RPS 2.70 3.87 7.03 16.63 2.02 3.19 4.54 -29.21%
P/EPS 9.22 12.64 22.21 65.17 6.94 10.40 15.55 -29.35%
EY 10.85 7.91 4.50 1.53 14.40 9.62 6.43 41.60%
DY 6.16 0.00 0.00 0.00 6.70 0.00 0.00 -
P/NAPS 1.10 1.13 1.16 1.17 1.07 1.26 1.34 -12.29%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 25/11/14 26/08/14 28/05/14 26/02/14 20/11/13 27/08/13 -
Price 2.12 2.20 2.10 2.20 2.00 2.02 2.14 -
P/RPS 2.72 4.03 7.13 16.86 2.09 2.90 4.01 -22.74%
P/EPS 9.26 13.18 22.53 66.07 7.16 9.46 13.75 -23.11%
EY 10.80 7.59 4.44 1.51 13.97 10.57 7.27 30.10%
DY 6.13 0.00 0.00 0.00 6.50 0.00 0.00 -
P/NAPS 1.10 1.18 1.17 1.18 1.10 1.15 1.19 -5.09%

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