[UOADEV] QoQ TTM 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- 25.95%
YoY- 28.34%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,245,502 1,064,730 1,131,082 1,032,939 799,156 765,346 640,068 55.67%
PBT 577,914 504,977 513,130 523,578 414,179 482,346 442,229 19.47%
Tax -172,232 -114,229 -115,923 -109,097 -88,629 -89,109 -76,307 71.81%
NP 405,682 390,748 397,207 414,481 325,550 393,237 365,922 7.09%
-
NP to SH 362,832 345,736 353,124 379,499 301,300 369,270 340,893 4.23%
-
Tax Rate 29.80% 22.62% 22.59% 20.84% 21.40% 18.47% 17.26% -
Total Cost 839,820 673,982 733,875 618,458 473,606 372,109 274,146 110.49%
-
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 174,178 152,598 152,598 152,598 152,598 116,197 116,197 30.88%
Div Payout % 48.01% 44.14% 43.21% 40.21% 50.65% 31.47% 34.09% -
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 32.57% 36.70% 35.12% 40.13% 40.74% 51.38% 57.17% -
ROE 14.88% 14.97% 15.45% 17.17% 14.36% 18.76% 17.93% -
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 92.96 81.11 89.08 81.32 62.84 61.84 54.88 41.96%
EPS 27.08 26.34 27.81 29.88 23.69 29.84 29.23 -4.95%
DPS 13.00 11.63 12.02 12.01 12.00 9.39 9.96 19.37%
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 49.99 42.73 45.40 41.46 32.07 30.72 25.69 55.67%
EPS 14.56 13.88 14.17 15.23 12.09 14.82 13.68 4.23%
DPS 6.99 6.12 6.12 6.12 6.12 4.66 4.66 30.94%
NAPS 0.9787 0.9272 0.9173 0.8871 0.8421 0.7898 0.7631 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 2.09 2.74 2.72 2.52 2.77 2.57 2.73 -16.27%
P/EPS 7.16 8.43 8.70 6.86 7.34 5.33 5.13 24.81%
EY 13.96 11.86 11.49 14.57 13.62 18.76 19.48 -19.87%
DY 6.70 5.24 4.97 5.86 6.90 5.90 6.64 0.59%
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 2.15 2.49 2.40 3.14 2.86 2.78 3.37 -25.83%
P/EPS 7.39 7.67 7.70 8.53 7.60 5.76 6.33 10.84%
EY 13.54 13.04 13.00 11.72 13.16 17.35 15.80 -9.75%
DY 6.50 5.76 5.62 4.71 6.67 5.46 5.39 13.25%
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