[UOADEV] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 256.38%
YoY- -23.13%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 381,859 799,156 627,877 345,537 148,076 613,596 476,127 -13.66%
PBT 171,906 414,179 317,628 198,301 62,507 481,798 317,080 -33.48%
Tax -35,384 -88,629 -69,777 -38,875 -14,916 -78,887 -59,555 -29.30%
NP 136,522 325,550 247,851 159,426 47,591 402,911 257,525 -34.47%
-
NP to SH 119,144 301,300 229,833 145,919 40,945 384,806 245,369 -38.19%
-
Tax Rate 20.58% 21.40% 21.97% 19.60% 23.86% 16.37% 18.78% -
Total Cost 245,337 473,606 380,026 186,111 100,485 210,685 218,602 7.98%
-
Net Worth 2,210,133 2,021,736 1,924,352 1,982,066 2,101,843 0 379,531 223.33%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 147,035 - - - - - -
Div Payout % - 48.80% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 2,210,133 2,021,736 1,924,352 1,982,066 2,101,843 0 379,531 223.33%
NOSH 1,270,191 1,225,294 1,210,284 1,215,991 1,364,833 276,838 272,632 178.69%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 35.75% 40.74% 39.47% 46.14% 32.14% 65.66% 54.09% -
ROE 5.39% 14.90% 11.94% 7.36% 1.95% 0.00% 64.65% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 30.06 65.22 51.88 28.42 10.85 221.64 174.64 -69.02%
EPS 9.38 24.59 18.99 12.00 3.00 139.00 90.00 -77.82%
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.65 1.59 1.63 1.54 0.00 1.3921 16.01%
Adjusted Per Share Value based on latest NOSH - 1,166,377
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.55 30.44 23.92 13.16 5.64 23.38 18.14 -13.66%
EPS 4.54 11.48 8.76 5.56 1.56 14.66 9.35 -38.19%
DPS 0.00 5.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.842 0.7702 0.7331 0.7551 0.8007 0.00 0.1446 223.31%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.05 1.74 1.59 1.50 1.40 1.37 1.22 -
P/RPS 6.82 2.67 3.06 5.28 12.90 0.62 0.70 355.53%
P/EPS 21.86 7.08 8.37 12.50 46.67 0.99 1.36 535.82%
EY 4.58 14.13 11.94 8.00 2.14 101.46 73.77 -84.29%
DY 0.00 6.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.05 1.00 0.92 0.91 0.00 0.88 21.57%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 15/05/13 22/02/13 22/11/12 23/08/12 29/05/12 23/02/12 23/11/11 -
Price 2.55 1.80 1.72 1.85 1.57 1.51 1.38 -
P/RPS 8.48 2.76 3.32 6.51 14.47 0.68 0.79 385.90%
P/EPS 27.19 7.32 9.06 15.42 52.33 1.09 1.53 579.80%
EY 3.68 13.66 11.04 6.49 1.91 92.05 65.22 -85.26%
DY 0.00 6.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.09 1.08 1.13 1.02 0.00 0.99 30.12%

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