[UOADEV] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 17.62%
YoY--%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 837,169 691,074 592,304 613,596 634,836 638,130 582,936 27.20%
PBT 423,504 396,602 250,028 481,798 422,773 475,740 622,772 -22.61%
Tax -93,036 -77,750 -59,664 -78,887 -79,406 -82,910 -88,336 3.50%
NP 330,468 318,852 190,364 402,911 343,366 392,830 534,436 -27.35%
-
NP to SH 306,444 291,838 163,780 384,806 327,158 379,664 520,180 -29.65%
-
Tax Rate 21.97% 19.60% 23.86% 16.37% 18.78% 17.43% 14.18% -
Total Cost 506,701 372,222 401,940 210,685 291,469 245,300 48,500 375.86%
-
Net Worth 1,924,352 1,982,066 2,101,843 0 379,531 355,935 80,873,098 -91.67%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,924,352 1,982,066 2,101,843 0 379,531 355,935 80,873,098 -91.67%
NOSH 1,210,284 1,215,991 1,364,833 276,838 272,632 263,655 4,378,619 -57.46%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 39.47% 46.14% 32.14% 65.66% 54.09% 61.56% 91.68% -
ROE 15.92% 14.72% 7.79% 0.00% 86.20% 106.67% 0.64% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 69.17 56.83 43.40 221.64 232.85 242.03 13.31 199.12%
EPS 25.32 24.00 12.00 139.00 120.00 144.00 11.88 65.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.63 1.54 0.00 1.3921 1.35 18.47 -80.41%
Adjusted Per Share Value based on latest NOSH - 1,161,975
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 31.89 26.33 22.56 23.38 24.18 24.31 22.21 27.18%
EPS 11.67 11.12 6.24 14.66 12.46 14.46 19.82 -29.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7331 0.7551 0.8007 0.00 0.1446 0.1356 30.8097 -91.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 - -
Price 1.59 1.50 1.40 1.37 1.22 2.27 0.00 -
P/RPS 2.30 2.64 3.23 0.62 0.52 0.94 0.00 -
P/EPS 6.28 6.25 11.67 0.99 1.02 1.58 0.00 -
EY 15.92 16.00 8.57 101.46 98.36 63.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.92 0.91 0.00 0.88 1.68 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 23/08/12 29/05/12 23/02/12 23/11/11 23/08/11 06/06/11 -
Price 1.72 1.85 1.57 1.51 1.38 1.63 0.00 -
P/RPS 2.49 3.26 3.62 0.68 0.59 0.67 0.00 -
P/EPS 6.79 7.71 13.08 1.09 1.15 1.13 0.00 -
EY 14.72 12.97 7.64 92.05 86.96 88.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.13 1.02 0.00 0.99 1.21 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