[UOADEV] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -49.58%
YoY- -62.52%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 333,750 349,855 219,259 174,985 352,051 215,988 295,604 8.40%
PBT 129,628 159,492 103,375 68,209 169,488 111,174 125,346 2.25%
Tax -31,941 -36,630 -19,037 -16,256 -76,855 -29,208 -30,785 2.48%
NP 97,687 122,862 84,338 51,953 92,633 81,966 94,561 2.18%
-
NP to SH 88,402 102,883 80,187 44,650 88,563 76,526 78,599 8.12%
-
Tax Rate 24.64% 22.97% 18.42% 23.83% 45.35% 26.27% 24.56% -
Total Cost 236,063 226,993 134,921 123,032 259,418 134,022 201,043 11.26%
-
Net Worth 2,746,469 2,628,604 2,396,239 2,493,964 2,438,497 2,310,218 2,285,592 12.98%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 185,958 - - - 174,178 - - -
Div Payout % 210.36% - - - 196.67% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,746,469 2,628,604 2,396,239 2,493,964 2,438,497 2,310,218 2,285,592 12.98%
NOSH 1,430,453 1,413,227 1,338,681 1,340,840 1,339,833 1,312,624 1,269,773 8.24%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 29.27% 35.12% 38.47% 29.69% 26.31% 37.95% 31.99% -
ROE 3.22% 3.91% 3.35% 1.79% 3.63% 3.31% 3.44% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 23.33 24.76 16.38 13.05 26.28 16.45 23.28 0.14%
EPS 6.18 7.28 5.99 3.33 6.61 5.83 6.19 -0.10%
DPS 13.00 0.00 0.00 0.00 13.00 0.00 0.00 -
NAPS 1.92 1.86 1.79 1.86 1.82 1.76 1.80 4.38%
Adjusted Per Share Value based on latest NOSH - 1,340,840
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.40 14.04 8.80 7.02 14.13 8.67 11.86 8.45%
EPS 3.55 4.13 3.22 1.79 3.55 3.07 3.15 8.27%
DPS 7.46 0.00 0.00 0.00 6.99 0.00 0.00 -
NAPS 1.1023 1.055 0.9617 1.001 0.9787 0.9272 0.9173 12.99%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.11 2.11 2.07 2.17 1.94 2.22 2.42 -
P/RPS 9.04 8.52 12.64 16.63 7.38 13.49 10.40 -8.89%
P/EPS 34.14 28.98 34.56 65.17 29.35 38.08 39.10 -8.62%
EY 2.93 3.45 2.89 1.53 3.41 2.63 2.56 9.39%
DY 6.16 0.00 0.00 0.00 6.70 0.00 0.00 -
P/NAPS 1.10 1.13 1.16 1.17 1.07 1.26 1.34 -12.29%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 25/11/14 26/08/14 28/05/14 26/02/14 20/11/13 27/08/13 -
Price 2.12 2.20 2.10 2.20 2.00 2.02 2.14 -
P/RPS 9.09 8.89 12.82 16.86 7.61 12.28 9.19 -0.72%
P/EPS 34.30 30.22 35.06 66.07 30.26 34.65 34.57 -0.51%
EY 2.92 3.31 2.85 1.51 3.31 2.89 2.89 0.68%
DY 6.13 0.00 0.00 0.00 6.50 0.00 0.00 -
P/NAPS 1.10 1.18 1.17 1.18 1.10 1.15 1.19 -5.09%

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