[UOADEV] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 15.28%
YoY- 79.58%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,032,939 799,156 765,346 640,068 615,938 613,596 476,127 67.50%
PBT 523,578 414,179 482,346 442,229 388,612 481,798 317,080 39.66%
Tax -109,097 -88,629 -89,109 -76,307 -71,719 -78,887 -59,555 49.65%
NP 414,481 325,550 393,237 365,922 316,893 402,911 257,525 37.29%
-
NP to SH 379,499 301,300 369,270 340,893 295,706 384,806 245,369 33.70%
-
Tax Rate 20.84% 21.40% 18.47% 17.26% 18.46% 16.37% 18.78% -
Total Cost 618,458 473,606 372,109 274,146 299,045 210,685 218,602 99.90%
-
Net Worth 2,210,133 2,098,230 1,967,894 1,901,195 2,101,843 0 1,110,740 58.13%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 152,598 152,598 116,197 116,197 116,197 116,197 - -
Div Payout % 40.21% 50.65% 31.47% 34.09% 39.29% 30.20% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 2,210,133 2,098,230 1,967,894 1,901,195 2,101,843 0 1,110,740 58.13%
NOSH 1,270,191 1,271,654 1,237,669 1,166,377 1,364,833 1,161,975 1,110,740 9.34%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 40.13% 40.74% 51.38% 57.17% 51.45% 65.66% 54.09% -
ROE 17.17% 14.36% 18.76% 17.93% 14.07% 0.00% 22.09% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 81.32 62.84 61.84 54.88 45.13 52.81 42.87 53.17%
EPS 29.88 23.69 29.84 29.23 21.67 33.12 22.09 22.28%
DPS 12.01 12.00 9.39 9.96 8.51 10.00 0.00 -
NAPS 1.74 1.65 1.59 1.63 1.54 0.00 1.00 44.61%
Adjusted Per Share Value based on latest NOSH - 1,166,377
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 41.46 32.07 30.72 25.69 24.72 24.63 19.11 67.51%
EPS 15.23 12.09 14.82 13.68 11.87 15.44 9.85 33.67%
DPS 6.12 6.12 4.66 4.66 4.66 4.66 0.00 -
NAPS 0.8871 0.8421 0.7898 0.7631 0.8436 0.00 0.4458 58.13%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.05 1.74 1.59 1.50 1.40 1.37 1.22 -
P/RPS 2.52 2.77 2.57 2.73 3.10 2.59 2.85 -7.86%
P/EPS 6.86 7.34 5.33 5.13 6.46 4.14 5.52 15.57%
EY 14.57 13.62 18.76 19.48 15.48 24.17 18.11 -13.48%
DY 5.86 6.90 5.90 6.64 6.08 7.30 0.00 -
P/NAPS 1.18 1.05 1.00 0.92 0.91 0.00 1.22 -2.19%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 15/05/13 22/02/13 22/11/12 23/08/12 29/05/12 23/02/12 - -
Price 2.55 1.80 1.72 1.85 1.57 1.51 0.00 -
P/RPS 3.14 2.86 2.78 3.37 3.48 2.86 0.00 -
P/EPS 8.53 7.60 5.76 6.33 7.25 4.56 0.00 -
EY 11.72 13.16 17.35 15.80 13.80 21.93 0.00 -
DY 4.71 6.67 5.46 5.39 5.42 6.62 0.00 -
P/NAPS 1.47 1.09 1.08 1.13 1.02 0.00 0.00 -

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