[UOADEV] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 66.71%
YoY- 190.99%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 352,051 215,988 295,604 381,859 171,279 282,340 197,461 46.87%
PBT 169,488 111,174 125,346 171,906 96,551 119,327 135,794 15.87%
Tax -76,855 -29,208 -30,785 -35,384 -18,852 -30,902 -23,959 117.04%
NP 92,633 81,966 94,561 136,522 77,699 88,425 111,835 -11.77%
-
NP to SH 88,563 76,526 78,599 119,144 71,467 83,914 104,974 -10.68%
-
Tax Rate 45.35% 26.27% 24.56% 20.58% 19.53% 25.90% 17.64% -
Total Cost 259,418 134,022 201,043 245,337 93,580 193,915 85,626 108.95%
-
Net Worth 2,438,497 2,310,218 2,285,592 2,210,133 2,098,230 1,967,894 1,901,195 17.99%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 174,178 - - - 152,598 - - -
Div Payout % 196.67% - - - 213.52% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,438,497 2,310,218 2,285,592 2,210,133 2,098,230 1,967,894 1,901,195 17.99%
NOSH 1,339,833 1,312,624 1,269,773 1,270,191 1,271,654 1,237,669 1,166,377 9.65%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 26.31% 37.95% 31.99% 35.75% 45.36% 31.32% 56.64% -
ROE 3.63% 3.31% 3.44% 5.39% 3.41% 4.26% 5.52% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 26.28 16.45 23.28 30.06 13.47 22.81 16.93 33.95%
EPS 6.61 5.83 6.19 9.38 5.62 6.78 9.00 -18.55%
DPS 13.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 1.82 1.76 1.80 1.74 1.65 1.59 1.63 7.60%
Adjusted Per Share Value based on latest NOSH - 1,270,191
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.41 8.23 11.26 14.55 6.53 10.76 7.52 46.89%
EPS 3.37 2.92 2.99 4.54 2.72 3.20 4.00 -10.76%
DPS 6.64 0.00 0.00 0.00 5.81 0.00 0.00 -
NAPS 0.929 0.8801 0.8707 0.842 0.7993 0.7497 0.7243 17.99%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.94 2.22 2.42 2.05 1.74 1.59 1.50 -
P/RPS 7.38 13.49 10.40 6.82 12.92 6.97 8.86 -11.44%
P/EPS 29.35 38.08 39.10 21.86 30.96 23.45 16.67 45.65%
EY 3.41 2.63 2.56 4.58 3.23 4.26 6.00 -31.31%
DY 6.70 0.00 0.00 0.00 6.90 0.00 0.00 -
P/NAPS 1.07 1.26 1.34 1.18 1.05 1.00 0.92 10.56%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 20/11/13 27/08/13 15/05/13 22/02/13 22/11/12 23/08/12 -
Price 2.00 2.02 2.14 2.55 1.80 1.72 1.85 -
P/RPS 7.61 12.28 9.19 8.48 13.36 7.54 10.93 -21.39%
P/EPS 30.26 34.65 34.57 27.19 32.03 25.37 20.56 29.29%
EY 3.31 2.89 2.89 3.68 3.12 3.94 4.86 -22.53%
DY 6.50 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 1.10 1.15 1.19 1.47 1.09 1.08 1.13 -1.77%

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