[UOADEV] QoQ 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- -14.83%
YoY- -48.75%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 215,988 295,604 381,859 171,279 282,340 197,461 148,076 28.58%
PBT 111,174 125,346 171,906 96,551 119,327 135,794 62,507 46.74%
Tax -29,208 -30,785 -35,384 -18,852 -30,902 -23,959 -14,916 56.45%
NP 81,966 94,561 136,522 77,699 88,425 111,835 47,591 43.63%
-
NP to SH 76,526 78,599 119,144 71,467 83,914 104,974 40,945 51.67%
-
Tax Rate 26.27% 24.56% 20.58% 19.53% 25.90% 17.64% 23.86% -
Total Cost 134,022 201,043 245,337 93,580 193,915 85,626 100,485 21.14%
-
Net Worth 2,310,218 2,285,592 2,210,133 2,098,230 1,967,894 1,901,195 2,101,843 6.49%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 152,598 - - - -
Div Payout % - - - 213.52% - - - -
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 2,310,218 2,285,592 2,210,133 2,098,230 1,967,894 1,901,195 2,101,843 6.49%
NOSH 1,312,624 1,269,773 1,270,191 1,271,654 1,237,669 1,166,377 1,364,833 -2.56%
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 37.95% 31.99% 35.75% 45.36% 31.32% 56.64% 32.14% -
ROE 3.31% 3.44% 5.39% 3.41% 4.26% 5.52% 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 16.45 23.28 30.06 13.47 22.81 16.93 10.85 31.94%
EPS 5.83 6.19 9.38 5.62 6.78 9.00 3.00 55.66%
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 8.67 11.86 15.33 6.87 11.33 7.93 5.94 28.64%
EPS 3.07 3.15 4.78 2.87 3.37 4.21 1.64 51.83%
DPS 0.00 0.00 0.00 6.12 0.00 0.00 0.00 -
NAPS 0.9272 0.9173 0.8871 0.8421 0.7898 0.7631 0.8436 6.49%
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 13.49 10.40 6.82 12.92 6.97 8.86 12.90 3.02%
P/EPS 38.08 39.10 21.86 30.96 23.45 16.67 46.67 -12.67%
EY 2.63 2.56 4.58 3.23 4.26 6.00 2.14 14.72%
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 12.28 9.19 8.48 13.36 7.54 10.93 14.47 -10.35%
P/EPS 34.65 34.57 27.19 32.03 25.37 20.56 52.33 -24.01%
EY 2.89 2.89 3.68 3.12 3.94 4.86 1.91 31.76%
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