[UOADEV] YoY TTM 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- -18.41%
YoY- -21.7%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,643,188 1,077,849 1,245,502 799,156 613,596 0 -
PBT 645,286 460,704 577,914 414,179 481,798 0 -
Tax -157,253 -103,864 -172,232 -88,629 -78,887 0 -
NP 488,033 356,840 405,682 325,550 402,911 0 -
-
NP to SH 417,016 316,122 362,832 301,300 384,806 0 -
-
Tax Rate 24.37% 22.54% 29.80% 21.40% 16.37% - -
Total Cost 1,155,155 721,009 839,820 473,606 210,685 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 % 54.65% 58.83% 48.01% 50.65% 30.20% - -
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 29.70% 33.11% 32.57% 40.74% 65.66% 0.00% -
ROE 13.26% 11.51% 14.88% 14.36% 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 108.15 75.35 92.96 62.84 52.81 0.00 -
EPS 27.45 22.10 27.08 23.69 33.12 0.00 -
DPS 15.00 13.00 13.00 12.00 10.00 0.00 -
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 65.95 43.26 49.99 32.07 24.63 0.00 -
EPS 16.74 12.69 14.56 12.09 15.44 0.00 -
DPS 9.15 7.46 6.99 6.12 4.66 0.00 -
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 1.90 2.80 2.09 2.77 2.59 0.00 -
P/EPS 7.51 9.55 7.16 7.34 4.14 0.00 -
EY 13.32 10.47 13.96 13.62 24.17 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 1.94 2.81 2.15 2.86 2.86 0.00 -
P/EPS 7.65 9.59 7.39 7.60 4.56 0.00 -
EY 13.07 10.42 13.54 13.16 21.93 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