[UOADEV] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -2.64%
YoY- -8.8%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 219,259 174,985 352,051 215,988 295,604 381,859 171,279 17.95%
PBT 103,375 68,209 169,488 111,174 125,346 171,906 96,551 4.67%
Tax -19,037 -16,256 -76,855 -29,208 -30,785 -35,384 -18,852 0.65%
NP 84,338 51,953 92,633 81,966 94,561 136,522 77,699 5.63%
-
NP to SH 80,187 44,650 88,563 76,526 78,599 119,144 71,467 8.00%
-
Tax Rate 18.42% 23.83% 45.35% 26.27% 24.56% 20.58% 19.53% -
Total Cost 134,921 123,032 259,418 134,022 201,043 245,337 93,580 27.70%
-
Net Worth 2,396,239 2,493,964 2,438,497 2,310,218 2,285,592 2,210,133 2,098,230 9.28%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 174,178 - - - 152,598 -
Div Payout % - - 196.67% - - - 213.52% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,396,239 2,493,964 2,438,497 2,310,218 2,285,592 2,210,133 2,098,230 9.28%
NOSH 1,338,681 1,340,840 1,339,833 1,312,624 1,269,773 1,270,191 1,271,654 3.49%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 38.47% 29.69% 26.31% 37.95% 31.99% 35.75% 45.36% -
ROE 3.35% 1.79% 3.63% 3.31% 3.44% 5.39% 3.41% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.38 13.05 26.28 16.45 23.28 30.06 13.47 13.96%
EPS 5.99 3.33 6.61 5.83 6.19 9.38 5.62 4.35%
DPS 0.00 0.00 13.00 0.00 0.00 0.00 12.00 -
NAPS 1.79 1.86 1.82 1.76 1.80 1.74 1.65 5.59%
Adjusted Per Share Value based on latest NOSH - 1,312,624
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.80 7.02 14.13 8.67 11.86 15.33 6.87 17.99%
EPS 3.22 1.79 3.55 3.07 3.15 4.78 2.87 7.99%
DPS 0.00 0.00 6.99 0.00 0.00 0.00 6.12 -
NAPS 0.9617 1.001 0.9787 0.9272 0.9173 0.8871 0.8421 9.28%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.07 2.17 1.94 2.22 2.42 2.05 1.74 -
P/RPS 12.64 16.63 7.38 13.49 10.40 6.82 12.92 -1.45%
P/EPS 34.56 65.17 29.35 38.08 39.10 21.86 30.96 7.63%
EY 2.89 1.53 3.41 2.63 2.56 4.58 3.23 -7.16%
DY 0.00 0.00 6.70 0.00 0.00 0.00 6.90 -
P/NAPS 1.16 1.17 1.07 1.26 1.34 1.18 1.05 6.88%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 26/02/14 20/11/13 27/08/13 15/05/13 22/02/13 -
Price 2.10 2.20 2.00 2.02 2.14 2.55 1.80 -
P/RPS 12.82 16.86 7.61 12.28 9.19 8.48 13.36 -2.72%
P/EPS 35.06 66.07 30.26 34.65 34.57 27.19 32.03 6.22%
EY 2.85 1.51 3.31 2.89 2.89 3.68 3.12 -5.87%
DY 0.00 0.00 6.50 0.00 0.00 0.00 6.67 -
P/NAPS 1.17 1.18 1.10 1.15 1.19 1.47 1.09 4.84%

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