[UOADEV] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -0.78%
YoY- 20.42%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 992,132 788,488 699,940 1,245,502 1,191,268 1,354,926 1,527,436 -24.97%
PBT 441,434 343,168 272,836 577,914 544,568 594,504 687,624 -25.56%
Tax -95,897 -70,586 -65,024 -172,232 -127,169 -132,338 -141,536 -22.83%
NP 345,537 272,582 207,812 405,682 417,398 462,166 546,088 -26.27%
-
NP to SH 303,626 249,674 178,600 362,832 365,692 395,486 476,576 -25.93%
-
Tax Rate 21.72% 20.57% 23.83% 29.80% 23.35% 22.26% 20.58% -
Total Cost 646,594 515,906 492,128 839,820 773,869 892,760 981,348 -24.26%
-
Net Worth 2,537,802 2,397,620 2,493,964 2,363,472 2,260,952 2,287,515 2,210,133 9.64%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 168,819 - - - -
Div Payout % - - - 46.53% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,537,802 2,397,620 2,493,964 2,363,472 2,260,952 2,287,515 2,210,133 9.64%
NOSH 1,364,409 1,339,452 1,340,840 1,298,611 1,284,632 1,270,841 1,270,191 4.88%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 34.83% 34.57% 29.69% 32.57% 35.04% 34.11% 35.75% -
ROE 11.96% 10.41% 7.16% 15.35% 16.17% 17.29% 21.56% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 72.72 58.87 52.20 95.91 92.73 106.62 120.25 -28.46%
EPS 22.25 18.64 13.32 27.94 28.47 31.12 37.52 -29.39%
DPS 0.00 0.00 0.00 13.00 0.00 0.00 0.00 -
NAPS 1.86 1.79 1.86 1.82 1.76 1.80 1.74 4.54%
Adjusted Per Share Value based on latest NOSH - 1,339,833
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 37.80 30.04 26.67 47.45 45.38 51.62 58.19 -24.97%
EPS 11.57 9.51 6.80 13.82 13.93 15.07 18.16 -25.93%
DPS 0.00 0.00 0.00 6.43 0.00 0.00 0.00 -
NAPS 0.9668 0.9134 0.9501 0.9004 0.8613 0.8715 0.842 9.64%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.11 2.07 2.17 1.94 2.22 2.42 2.05 -
P/RPS 2.90 3.52 4.16 2.02 2.39 2.27 1.70 42.72%
P/EPS 9.48 11.11 16.29 6.94 7.80 7.78 5.46 44.41%
EY 10.55 9.00 6.14 14.40 12.82 12.86 18.30 -30.70%
DY 0.00 0.00 0.00 6.70 0.00 0.00 0.00 -
P/NAPS 1.13 1.16 1.17 1.07 1.26 1.34 1.18 -2.84%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 28/05/14 26/02/14 20/11/13 27/08/13 15/05/13 -
Price 2.20 2.10 2.20 2.00 2.02 2.14 2.55 -
P/RPS 3.03 3.57 4.21 2.09 2.18 2.01 2.12 26.85%
P/EPS 9.89 11.27 16.52 7.16 7.10 6.88 6.80 28.33%
EY 10.12 8.88 6.05 13.97 14.09 14.54 14.71 -22.05%
DY 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
P/NAPS 1.18 1.17 1.18 1.10 1.15 1.19 1.47 -13.61%

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