[UOADEV] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 38.7%
YoY- 19.33%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 394,244 174,985 1,245,502 893,451 677,463 381,859 799,156 -37.64%
PBT 171,584 68,209 577,914 408,426 297,252 171,906 414,179 -44.51%
Tax -35,293 -16,256 -172,232 -95,377 -66,169 -35,384 -88,629 -45.96%
NP 136,291 51,953 405,682 313,049 231,083 136,522 325,550 -44.12%
-
NP to SH 124,837 44,650 362,832 274,269 197,743 119,144 301,300 -44.51%
-
Tax Rate 20.57% 23.83% 29.80% 23.35% 22.26% 20.58% 21.40% -
Total Cost 257,953 123,032 839,820 580,402 446,380 245,337 473,606 -33.38%
-
Net Worth 2,397,620 2,493,964 2,363,472 2,260,952 2,287,515 2,210,133 2,021,736 12.07%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 168,819 - - - 147,035 -
Div Payout % - - 46.53% - - - 48.80% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,397,620 2,493,964 2,363,472 2,260,952 2,287,515 2,210,133 2,021,736 12.07%
NOSH 1,339,452 1,340,840 1,298,611 1,284,632 1,270,841 1,270,191 1,225,294 6.13%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 34.57% 29.69% 32.57% 35.04% 34.11% 35.75% 40.74% -
ROE 5.21% 1.79% 15.35% 12.13% 8.64% 5.39% 14.90% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 29.43 13.05 95.91 69.55 53.31 30.06 65.22 -41.25%
EPS 9.32 3.33 27.94 21.35 15.56 9.38 24.59 -47.72%
DPS 0.00 0.00 13.00 0.00 0.00 0.00 12.00 -
NAPS 1.79 1.86 1.82 1.76 1.80 1.74 1.65 5.59%
Adjusted Per Share Value based on latest NOSH - 1,312,624
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.02 6.67 47.45 34.04 25.81 14.55 30.44 -37.63%
EPS 4.76 1.70 13.82 10.45 7.53 4.54 11.48 -44.48%
DPS 0.00 0.00 6.43 0.00 0.00 0.00 5.60 -
NAPS 0.9134 0.9501 0.9004 0.8613 0.8715 0.842 0.7702 12.07%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.07 2.17 1.94 2.22 2.42 2.05 1.74 -
P/RPS 7.03 16.63 2.02 3.19 4.54 6.82 2.67 91.01%
P/EPS 22.21 65.17 6.94 10.40 15.55 21.86 7.08 114.74%
EY 4.50 1.53 14.40 9.62 6.43 4.58 14.13 -53.46%
DY 0.00 0.00 6.70 0.00 0.00 0.00 6.90 -
P/NAPS 1.16 1.17 1.07 1.26 1.34 1.18 1.05 6.88%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 26/02/14 20/11/13 27/08/13 15/05/13 22/02/13 -
Price 2.10 2.20 2.00 2.02 2.14 2.55 1.80 -
P/RPS 7.13 16.86 2.09 2.90 4.01 8.48 2.76 88.60%
P/EPS 22.53 66.07 7.16 9.46 13.75 27.19 7.32 112.02%
EY 4.44 1.51 13.97 10.57 7.27 3.68 13.66 -52.82%
DY 0.00 0.00 6.50 0.00 0.00 0.00 6.67 -
P/NAPS 1.17 1.18 1.10 1.15 1.19 1.47 1.09 4.84%

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