[UOADEV] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 45.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 962,283 1,131,082 640,068 319,065 44.43%
PBT 452,246 513,130 442,229 237,870 23.85%
Tax -141,356 -115,923 -76,307 -41,455 50.45%
NP 310,890 397,207 365,922 196,415 16.52%
-
NP to SH 289,926 353,124 340,893 189,832 15.14%
-
Tax Rate 31.26% 22.59% 17.26% 17.43% -
Total Cost 651,393 733,875 274,146 122,650 74.38%
-
Net Worth 2,396,239 2,285,592 1,901,195 498,225 68.71%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 174,178 152,598 116,197 - -
Div Payout % 60.08% 43.21% 34.09% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 2,396,239 2,285,592 1,901,195 498,225 68.71%
NOSH 1,338,681 1,269,773 1,166,377 498,225 38.98%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 32.31% 35.12% 57.17% 61.56% -
ROE 12.10% 15.45% 17.93% 38.10% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 71.88 89.08 54.88 64.04 3.92%
EPS 21.66 27.81 29.23 38.10 -17.14%
DPS 13.00 12.02 9.96 0.00 -
NAPS 1.79 1.80 1.63 1.00 21.39%
Adjusted Per Share Value based on latest NOSH - 498,225
30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 38.62 45.40 25.69 12.81 44.41%
EPS 11.64 14.17 13.68 7.62 15.15%
DPS 6.99 6.12 4.66 0.00 -
NAPS 0.9617 0.9173 0.7631 0.20 68.70%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.07 2.42 1.50 2.27 -
P/RPS 2.88 2.72 2.73 3.54 -6.64%
P/EPS 9.56 8.70 5.13 5.96 17.04%
EY 10.46 11.49 19.48 16.78 -14.56%
DY 6.28 4.97 6.64 0.00 -
P/NAPS 1.16 1.34 0.92 2.27 -20.03%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 26/08/14 27/08/13 23/08/12 - -
Price 2.10 2.14 1.85 0.00 -
P/RPS 2.92 2.40 3.37 0.00 -
P/EPS 9.70 7.70 6.33 0.00 -
EY 10.31 13.00 15.80 0.00 -
DY 6.19 5.62 5.39 0.00 -
P/NAPS 1.17 1.19 1.13 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