[UOADEV] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 56.83%
YoY--%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 765,346 640,068 615,938 613,596 476,127 319,065 145,734 201.22%
PBT 482,346 442,229 388,612 481,798 317,080 237,870 155,693 112.07%
Tax -89,109 -76,307 -71,719 -78,887 -59,555 -41,455 -22,084 152.80%
NP 393,237 365,922 316,893 402,911 257,525 196,415 133,609 104.97%
-
NP to SH 369,270 340,893 295,706 384,806 245,369 189,832 130,045 100.14%
-
Tax Rate 18.47% 17.26% 18.46% 16.37% 18.78% 17.43% 14.18% -
Total Cost 372,109 274,146 299,045 210,685 218,602 122,650 12,125 874.13%
-
Net Worth 1,967,894 1,901,195 2,101,843 0 1,110,740 498,225 78,815,150 -91.39%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 116,197 116,197 116,197 116,197 - - - -
Div Payout % 31.47% 34.09% 39.29% 30.20% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,967,894 1,901,195 2,101,843 0 1,110,740 498,225 78,815,150 -91.39%
NOSH 1,237,669 1,166,377 1,364,833 1,161,975 1,110,740 498,225 4,378,619 -56.83%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 51.38% 57.17% 51.45% 65.66% 54.09% 61.56% 91.68% -
ROE 18.76% 17.93% 14.07% 0.00% 22.09% 38.10% 0.17% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 61.84 54.88 45.13 52.81 42.87 64.04 3.33 597.54%
EPS 29.84 29.23 21.67 33.12 22.09 38.10 2.97 363.66%
DPS 9.39 9.96 8.51 10.00 0.00 0.00 0.00 -
NAPS 1.59 1.63 1.54 0.00 1.00 1.00 18.00 -80.07%
Adjusted Per Share Value based on latest NOSH - 1,161,975
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 30.72 25.69 24.72 24.63 19.11 12.81 5.85 201.20%
EPS 14.82 13.68 11.87 15.44 9.85 7.62 5.22 100.12%
DPS 4.66 4.66 4.66 4.66 0.00 0.00 0.00 -
NAPS 0.7898 0.7631 0.8436 0.00 0.4458 0.20 31.633 -91.39%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 - -
Price 1.59 1.50 1.40 1.37 1.22 2.27 0.00 -
P/RPS 2.57 2.73 3.10 2.59 2.85 3.54 0.00 -
P/EPS 5.33 5.13 6.46 4.14 5.52 5.96 0.00 -
EY 18.76 19.48 15.48 24.17 18.11 16.78 0.00 -
DY 5.90 6.64 6.08 7.30 0.00 0.00 0.00 -
P/NAPS 1.00 0.92 0.91 0.00 1.22 2.27 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 23/08/12 29/05/12 23/02/12 - - - -
Price 1.72 1.85 1.57 1.51 0.00 0.00 0.00 -
P/RPS 2.78 3.37 3.48 2.86 0.00 0.00 0.00 -
P/EPS 5.76 6.33 7.25 4.56 0.00 0.00 0.00 -
EY 17.35 15.80 13.80 21.93 0.00 0.00 0.00 -
DY 5.46 5.39 5.42 6.62 0.00 0.00 0.00 -
P/NAPS 1.08 1.13 1.02 0.00 0.00 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