[UOADEV] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -6.95%
YoY- 3.59%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,038,628 1,245,502 1,064,730 1,131,082 1,032,939 799,156 765,346 22.59%
PBT 474,217 577,914 504,977 513,130 523,578 414,179 482,346 -1.12%
Tax -153,104 -172,232 -114,229 -115,923 -109,097 -88,629 -89,109 43.50%
NP 321,113 405,682 390,748 397,207 414,481 325,550 393,237 -12.64%
-
NP to SH 288,338 362,832 345,736 353,124 379,499 301,300 369,270 -15.21%
-
Tax Rate 32.29% 29.80% 22.62% 22.59% 20.84% 21.40% 18.47% -
Total Cost 717,515 839,820 673,982 733,875 618,458 473,606 372,109 54.98%
-
Net Worth 2,493,964 2,438,497 2,310,218 2,285,592 2,210,133 2,098,230 1,967,894 17.12%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 174,178 174,178 152,598 152,598 152,598 152,598 116,197 31.01%
Div Payout % 60.41% 48.01% 44.14% 43.21% 40.21% 50.65% 31.47% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,493,964 2,438,497 2,310,218 2,285,592 2,210,133 2,098,230 1,967,894 17.12%
NOSH 1,340,840 1,339,833 1,312,624 1,269,773 1,270,191 1,271,654 1,237,669 5.48%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 30.92% 32.57% 36.70% 35.12% 40.13% 40.74% 51.38% -
ROE 11.56% 14.88% 14.97% 15.45% 17.17% 14.36% 18.76% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 77.46 92.96 81.11 89.08 81.32 62.84 61.84 16.21%
EPS 21.50 27.08 26.34 27.81 29.88 23.69 29.84 -19.64%
DPS 12.99 13.00 11.63 12.02 12.01 12.00 9.39 24.17%
NAPS 1.86 1.82 1.76 1.80 1.74 1.65 1.59 11.03%
Adjusted Per Share Value based on latest NOSH - 1,269,773
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 41.69 49.99 42.73 45.40 41.46 32.07 30.72 22.59%
EPS 11.57 14.56 13.88 14.17 15.23 12.09 14.82 -15.22%
DPS 6.99 6.99 6.12 6.12 6.12 6.12 4.66 31.06%
NAPS 1.001 0.9787 0.9272 0.9173 0.8871 0.8421 0.7898 17.13%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.17 1.94 2.22 2.42 2.05 1.74 1.59 -
P/RPS 2.80 2.09 2.74 2.72 2.52 2.77 2.57 5.88%
P/EPS 10.09 7.16 8.43 8.70 6.86 7.34 5.33 53.08%
EY 9.91 13.96 11.86 11.49 14.57 13.62 18.76 -34.67%
DY 5.99 6.70 5.24 4.97 5.86 6.90 5.90 1.01%
P/NAPS 1.17 1.07 1.26 1.34 1.18 1.05 1.00 11.04%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 20/11/13 27/08/13 15/05/13 22/02/13 22/11/12 -
Price 2.20 2.00 2.02 2.14 2.55 1.80 1.72 -
P/RPS 2.84 2.15 2.49 2.40 3.14 2.86 2.78 1.43%
P/EPS 10.23 7.39 7.67 7.70 8.53 7.60 5.76 46.70%
EY 9.77 13.54 13.04 13.00 11.72 13.16 17.35 -31.83%
DY 5.90 6.50 5.76 5.62 4.71 6.67 5.46 5.30%
P/NAPS 1.18 1.10 1.15 1.19 1.47 1.09 1.08 6.08%

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