[UOADEV] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -7.53%
YoY- 19.33%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 788,488 699,940 1,245,502 1,191,268 1,354,926 1,527,436 799,156 -0.89%
PBT 343,168 272,836 577,914 544,568 594,504 687,624 414,179 -11.81%
Tax -70,586 -65,024 -172,232 -127,169 -132,338 -141,536 -88,629 -14.11%
NP 272,582 207,812 405,682 417,398 462,166 546,088 325,550 -11.19%
-
NP to SH 249,674 178,600 362,832 365,692 395,486 476,576 301,300 -11.80%
-
Tax Rate 20.57% 23.83% 29.80% 23.35% 22.26% 20.58% 21.40% -
Total Cost 515,906 492,128 839,820 773,869 892,760 981,348 473,606 5.88%
-
Net Worth 2,397,620 2,493,964 2,363,472 2,260,952 2,287,515 2,210,133 2,021,736 12.07%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 168,819 - - - 147,035 -
Div Payout % - - 46.53% - - - 48.80% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,397,620 2,493,964 2,363,472 2,260,952 2,287,515 2,210,133 2,021,736 12.07%
NOSH 1,339,452 1,340,840 1,298,611 1,284,632 1,270,841 1,270,191 1,225,294 6.13%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 34.57% 29.69% 32.57% 35.04% 34.11% 35.75% 40.74% -
ROE 10.41% 7.16% 15.35% 16.17% 17.29% 21.56% 14.90% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 58.87 52.20 95.91 92.73 106.62 120.25 65.22 -6.61%
EPS 18.64 13.32 27.94 28.47 31.12 37.52 24.59 -16.90%
DPS 0.00 0.00 13.00 0.00 0.00 0.00 12.00 -
NAPS 1.79 1.86 1.82 1.76 1.80 1.74 1.65 5.59%
Adjusted Per Share Value based on latest NOSH - 1,312,624
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 30.04 26.67 47.45 45.38 51.62 58.19 30.44 -0.88%
EPS 9.51 6.80 13.82 13.93 15.07 18.16 11.48 -11.82%
DPS 0.00 0.00 6.43 0.00 0.00 0.00 5.60 -
NAPS 0.9134 0.9501 0.9004 0.8613 0.8715 0.842 0.7702 12.07%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.07 2.17 1.94 2.22 2.42 2.05 1.74 -
P/RPS 3.52 4.16 2.02 2.39 2.27 1.70 2.67 20.29%
P/EPS 11.11 16.29 6.94 7.80 7.78 5.46 7.08 35.14%
EY 9.00 6.14 14.40 12.82 12.86 18.30 14.13 -26.03%
DY 0.00 0.00 6.70 0.00 0.00 0.00 6.90 -
P/NAPS 1.16 1.17 1.07 1.26 1.34 1.18 1.05 6.88%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 26/02/14 20/11/13 27/08/13 15/05/13 22/02/13 -
Price 2.10 2.20 2.00 2.02 2.14 2.55 1.80 -
P/RPS 3.57 4.21 2.09 2.18 2.01 2.12 2.76 18.77%
P/EPS 11.27 16.52 7.16 7.10 6.88 6.80 7.32 33.43%
EY 8.88 6.05 13.97 14.09 14.54 14.71 13.66 -25.01%
DY 0.00 0.00 6.50 0.00 0.00 0.00 6.67 -
P/NAPS 1.17 1.18 1.10 1.15 1.19 1.47 1.09 4.84%

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