[UOADEV] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -14.83%
YoY- -48.75%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 511,597 333,750 352,051 171,279 137,469 0 -
PBT 188,329 129,628 169,488 96,551 164,718 0 -
Tax -44,550 -31,941 -76,855 -18,852 -19,332 0 -
NP 143,779 97,687 92,633 77,699 145,386 0 -
-
NP to SH 111,067 88,402 88,563 71,467 139,437 0 -
-
Tax Rate 23.66% 24.64% 45.35% 19.53% 11.74% - -
Total Cost 367,818 236,063 259,418 93,580 -7,917 0 -
-
Net Worth 3,145,125 2,746,469 2,438,497 2,098,230 0 0 -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 227,907 185,958 174,178 152,598 116,197 - -
Div Payout % 205.20% 210.36% 196.67% 213.52% 83.33% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 3,145,125 2,746,469 2,438,497 2,098,230 0 0 -
NOSH 1,519,384 1,430,453 1,339,833 1,271,654 1,161,975 0 -
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 28.10% 29.27% 26.31% 45.36% 105.76% 0.00% -
ROE 3.53% 3.22% 3.63% 3.41% 0.00% 0.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 33.67 23.33 26.28 13.47 11.83 0.00 -
EPS 7.31 6.18 6.61 5.62 12.00 0.00 -
DPS 15.00 13.00 13.00 12.00 10.00 10.00 8.44%
NAPS 2.07 1.92 1.82 1.65 0.00 1.51 6.50%
Adjusted Per Share Value based on latest NOSH - 1,271,654
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 20.53 13.40 14.13 6.87 5.52 0.00 -
EPS 4.46 3.55 3.55 2.87 5.60 0.00 -
DPS 9.15 7.46 6.99 6.12 4.66 10.00 -1.75%
NAPS 1.2623 1.1023 0.9787 0.8421 0.00 1.51 -3.51%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 2.06 2.11 1.94 1.74 1.37 0.00 -
P/RPS 6.12 9.04 7.38 12.92 11.58 0.00 -
P/EPS 28.18 34.14 29.35 30.96 11.42 0.00 -
EY 3.55 2.93 3.41 3.23 8.76 0.00 -
DY 7.28 6.16 6.70 6.90 7.30 0.00 -
P/NAPS 1.00 1.10 1.07 1.05 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 25/02/16 25/02/15 26/02/14 22/02/13 23/02/12 - -
Price 2.10 2.12 2.00 1.80 1.51 0.00 -
P/RPS 6.24 9.09 7.61 13.36 12.76 0.00 -
P/EPS 28.73 34.30 30.26 32.03 12.58 0.00 -
EY 3.48 2.92 3.31 3.12 7.95 0.00 -
DY 7.14 6.13 6.50 6.67 6.62 0.00 -
P/NAPS 1.01 1.10 1.10 1.09 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