[UOADEV] QoQ Annualized 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- -1.68%
YoY- -21.7%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,191,268 1,354,926 1,527,436 799,156 837,169 691,074 592,304 59.26%
PBT 544,568 594,504 687,624 414,179 423,504 396,602 250,028 67.94%
Tax -127,169 -132,338 -141,536 -88,629 -93,036 -77,750 -59,664 65.54%
NP 417,398 462,166 546,088 325,550 330,468 318,852 190,364 68.69%
-
NP to SH 365,692 395,486 476,576 301,300 306,444 291,838 163,780 70.74%
-
Tax Rate 23.35% 22.26% 20.58% 21.40% 21.97% 19.60% 23.86% -
Total Cost 773,869 892,760 981,348 473,606 506,701 372,222 401,940 54.70%
-
Net Worth 2,260,952 2,287,515 2,210,133 2,021,736 1,924,352 1,982,066 2,101,843 4.98%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 147,035 - - - -
Div Payout % - - - 48.80% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,260,952 2,287,515 2,210,133 2,021,736 1,924,352 1,982,066 2,101,843 4.98%
NOSH 1,284,632 1,270,841 1,270,191 1,225,294 1,210,284 1,215,991 1,364,833 -3.95%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 35.04% 34.11% 35.75% 40.74% 39.47% 46.14% 32.14% -
ROE 16.17% 17.29% 21.56% 14.90% 15.92% 14.72% 7.79% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 92.73 106.62 120.25 65.22 69.17 56.83 43.40 65.81%
EPS 28.47 31.12 37.52 24.59 25.32 24.00 12.00 77.79%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 1.76 1.80 1.74 1.65 1.59 1.63 1.54 9.30%
Adjusted Per Share Value based on latest NOSH - 1,271,654
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 45.38 51.62 58.19 30.44 31.89 26.33 22.56 59.28%
EPS 13.93 15.07 18.16 11.48 11.67 11.12 6.24 70.72%
DPS 0.00 0.00 0.00 5.60 0.00 0.00 0.00 -
NAPS 0.8613 0.8715 0.842 0.7702 0.7331 0.7551 0.8007 4.97%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.22 2.42 2.05 1.74 1.59 1.50 1.40 -
P/RPS 2.39 2.27 1.70 2.67 2.30 2.64 3.23 -18.17%
P/EPS 7.80 7.78 5.46 7.08 6.28 6.25 11.67 -23.53%
EY 12.82 12.86 18.30 14.13 15.92 16.00 8.57 30.76%
DY 0.00 0.00 0.00 6.90 0.00 0.00 0.00 -
P/NAPS 1.26 1.34 1.18 1.05 1.00 0.92 0.91 24.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 27/08/13 15/05/13 22/02/13 22/11/12 23/08/12 29/05/12 -
Price 2.02 2.14 2.55 1.80 1.72 1.85 1.57 -
P/RPS 2.18 2.01 2.12 2.76 2.49 3.26 3.62 -28.66%
P/EPS 7.10 6.88 6.80 7.32 6.79 7.71 13.08 -33.43%
EY 14.09 14.54 14.71 13.66 14.72 12.97 7.64 50.33%
DY 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
P/NAPS 1.15 1.19 1.47 1.09 1.08 1.13 1.02 8.31%

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