[UOADEV] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -70.64%
YoY- -68.51%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 171,279 282,340 197,461 148,076 137,469 157,062 173,331 -0.78%
PBT 96,551 119,327 135,794 62,507 164,718 79,210 82,177 11.29%
Tax -18,852 -30,902 -23,959 -14,916 -19,332 -18,100 -19,371 -1.78%
NP 77,699 88,425 111,835 47,591 145,386 61,110 62,806 15.16%
-
NP to SH 71,467 83,914 104,974 40,945 139,437 55,537 59,787 12.57%
-
Tax Rate 19.53% 25.90% 17.64% 23.86% 11.74% 22.85% 23.57% -
Total Cost 93,580 193,915 85,626 100,485 -7,917 95,952 110,525 -10.45%
-
Net Worth 2,098,230 1,967,894 1,901,195 2,101,843 0 1,546,261 672,603 112.76%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 152,598 - - - 116,197 - - -
Div Payout % 213.52% - - - 83.33% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,098,230 1,967,894 1,901,195 2,101,843 0 1,546,261 672,603 112.76%
NOSH 1,271,654 1,237,669 1,166,377 1,364,833 1,161,975 1,110,740 498,225 86.23%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 45.36% 31.32% 56.64% 32.14% 105.76% 38.91% 36.23% -
ROE 3.41% 4.26% 5.52% 1.95% 0.00% 3.59% 8.89% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.47 22.81 16.93 10.85 11.83 14.14 34.79 -46.72%
EPS 5.62 6.78 9.00 3.00 12.00 5.00 12.00 -39.55%
DPS 12.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.65 1.59 1.63 1.54 0.00 1.3921 1.35 14.24%
Adjusted Per Share Value based on latest NOSH - 1,364,833
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.87 11.33 7.93 5.94 5.52 6.30 6.96 -0.86%
EPS 2.87 3.37 4.21 1.64 5.60 2.23 2.40 12.60%
DPS 6.12 0.00 0.00 0.00 4.66 0.00 0.00 -
NAPS 0.8421 0.7898 0.7631 0.8436 0.00 0.6206 0.27 112.73%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.74 1.59 1.50 1.40 1.37 1.22 2.27 -
P/RPS 12.92 6.97 8.86 12.90 11.58 8.63 6.52 57.43%
P/EPS 30.96 23.45 16.67 46.67 11.42 24.40 18.92 38.65%
EY 3.23 4.26 6.00 2.14 8.76 4.10 5.29 -27.92%
DY 6.90 0.00 0.00 0.00 7.30 0.00 0.00 -
P/NAPS 1.05 1.00 0.92 0.91 0.00 0.88 1.68 -26.79%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 22/11/12 23/08/12 29/05/12 23/02/12 23/11/11 23/08/11 -
Price 1.80 1.72 1.85 1.57 1.51 1.38 1.63 -
P/RPS 13.36 7.54 10.93 14.47 12.76 9.76 4.69 100.31%
P/EPS 32.03 25.37 20.56 52.33 12.58 27.60 13.58 76.72%
EY 3.12 3.94 4.86 1.91 7.95 3.62 7.36 -43.42%
DY 6.67 0.00 0.00 0.00 6.62 0.00 0.00 -
P/NAPS 1.09 1.08 1.13 1.02 0.00 0.99 1.21 -6.69%

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