[UOADEV] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -34.03%
YoY- -25.13%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 174,985 352,051 215,988 295,604 381,859 171,279 282,340 -27.32%
PBT 68,209 169,488 111,174 125,346 171,906 96,551 119,327 -31.14%
Tax -16,256 -76,855 -29,208 -30,785 -35,384 -18,852 -30,902 -34.85%
NP 51,953 92,633 81,966 94,561 136,522 77,699 88,425 -29.87%
-
NP to SH 44,650 88,563 76,526 78,599 119,144 71,467 83,914 -34.36%
-
Tax Rate 23.83% 45.35% 26.27% 24.56% 20.58% 19.53% 25.90% -
Total Cost 123,032 259,418 134,022 201,043 245,337 93,580 193,915 -26.18%
-
Net Worth 2,493,964 2,438,497 2,310,218 2,285,592 2,210,133 2,098,230 1,967,894 17.12%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 174,178 - - - 152,598 - -
Div Payout % - 196.67% - - - 213.52% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,493,964 2,438,497 2,310,218 2,285,592 2,210,133 2,098,230 1,967,894 17.12%
NOSH 1,340,840 1,339,833 1,312,624 1,269,773 1,270,191 1,271,654 1,237,669 5.48%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 29.69% 26.31% 37.95% 31.99% 35.75% 45.36% 31.32% -
ROE 1.79% 3.63% 3.31% 3.44% 5.39% 3.41% 4.26% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 13.05 26.28 16.45 23.28 30.06 13.47 22.81 -31.10%
EPS 3.33 6.61 5.83 6.19 9.38 5.62 6.78 -37.77%
DPS 0.00 13.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 1.86 1.82 1.76 1.80 1.74 1.65 1.59 11.03%
Adjusted Per Share Value based on latest NOSH - 1,269,773
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.02 14.13 8.67 11.86 15.33 6.87 11.33 -27.34%
EPS 1.79 3.55 3.07 3.15 4.78 2.87 3.37 -34.43%
DPS 0.00 6.99 0.00 0.00 0.00 6.12 0.00 -
NAPS 1.001 0.9787 0.9272 0.9173 0.8871 0.8421 0.7898 17.13%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.17 1.94 2.22 2.42 2.05 1.74 1.59 -
P/RPS 16.63 7.38 13.49 10.40 6.82 12.92 6.97 78.65%
P/EPS 65.17 29.35 38.08 39.10 21.86 30.96 23.45 97.79%
EY 1.53 3.41 2.63 2.56 4.58 3.23 4.26 -49.50%
DY 0.00 6.70 0.00 0.00 0.00 6.90 0.00 -
P/NAPS 1.17 1.07 1.26 1.34 1.18 1.05 1.00 11.04%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 20/11/13 27/08/13 15/05/13 22/02/13 22/11/12 -
Price 2.20 2.00 2.02 2.14 2.55 1.80 1.72 -
P/RPS 16.86 7.61 12.28 9.19 8.48 13.36 7.54 71.08%
P/EPS 66.07 30.26 34.65 34.57 27.19 32.03 25.37 89.39%
EY 1.51 3.31 2.89 2.89 3.68 3.12 3.94 -47.26%
DY 0.00 6.50 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 1.18 1.10 1.15 1.19 1.47 1.09 1.08 6.08%

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