[UOADEV] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 58.17%
YoY- 190.99%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,245,502 1,191,268 1,354,926 1,527,436 799,156 837,169 691,074 47.93%
PBT 577,914 544,568 594,504 687,624 414,179 423,504 396,602 28.44%
Tax -172,232 -127,169 -132,338 -141,536 -88,629 -93,036 -77,750 69.68%
NP 405,682 417,398 462,166 546,088 325,550 330,468 318,852 17.36%
-
NP to SH 362,832 365,692 395,486 476,576 301,300 306,444 291,838 15.57%
-
Tax Rate 29.80% 23.35% 22.26% 20.58% 21.40% 21.97% 19.60% -
Total Cost 839,820 773,869 892,760 981,348 473,606 506,701 372,222 71.76%
-
Net Worth 2,363,472 2,260,952 2,287,515 2,210,133 2,021,736 1,924,352 1,982,066 12.41%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 168,819 - - - 147,035 - - -
Div Payout % 46.53% - - - 48.80% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,363,472 2,260,952 2,287,515 2,210,133 2,021,736 1,924,352 1,982,066 12.41%
NOSH 1,298,611 1,284,632 1,270,841 1,270,191 1,225,294 1,210,284 1,215,991 4.46%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 32.57% 35.04% 34.11% 35.75% 40.74% 39.47% 46.14% -
ROE 15.35% 16.17% 17.29% 21.56% 14.90% 15.92% 14.72% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 95.91 92.73 106.62 120.25 65.22 69.17 56.83 41.61%
EPS 27.94 28.47 31.12 37.52 24.59 25.32 24.00 10.63%
DPS 13.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 1.82 1.76 1.80 1.74 1.65 1.59 1.63 7.60%
Adjusted Per Share Value based on latest NOSH - 1,270,191
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 47.45 45.38 51.62 58.19 30.44 31.89 26.33 47.93%
EPS 13.82 13.93 15.07 18.16 11.48 11.67 11.12 15.54%
DPS 6.43 0.00 0.00 0.00 5.60 0.00 0.00 -
NAPS 0.9004 0.8613 0.8715 0.842 0.7702 0.7331 0.7551 12.41%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.94 2.22 2.42 2.05 1.74 1.59 1.50 -
P/RPS 2.02 2.39 2.27 1.70 2.67 2.30 2.64 -16.30%
P/EPS 6.94 7.80 7.78 5.46 7.08 6.28 6.25 7.21%
EY 14.40 12.82 12.86 18.30 14.13 15.92 16.00 -6.76%
DY 6.70 0.00 0.00 0.00 6.90 0.00 0.00 -
P/NAPS 1.07 1.26 1.34 1.18 1.05 1.00 0.92 10.56%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 20/11/13 27/08/13 15/05/13 22/02/13 22/11/12 23/08/12 -
Price 2.00 2.02 2.14 2.55 1.80 1.72 1.85 -
P/RPS 2.09 2.18 2.01 2.12 2.76 2.49 3.26 -25.58%
P/EPS 7.16 7.10 6.88 6.80 7.32 6.79 7.71 -4.80%
EY 13.97 14.09 14.54 14.71 13.66 14.72 12.97 5.06%
DY 6.50 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 1.10 1.15 1.19 1.47 1.09 1.08 1.13 -1.77%

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