[UOADEV] QoQ Cumulative 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- -60.46%
YoY- 190.99%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,245,502 893,451 677,463 381,859 799,156 627,877 345,537 134.54%
PBT 577,914 408,426 297,252 171,906 414,179 317,628 198,301 103.63%
Tax -172,232 -95,377 -66,169 -35,384 -88,629 -69,777 -38,875 169.02%
NP 405,682 313,049 231,083 136,522 325,550 247,851 159,426 86.07%
-
NP to SH 362,832 274,269 197,743 119,144 301,300 229,833 145,919 83.23%
-
Tax Rate 29.80% 23.35% 22.26% 20.58% 21.40% 21.97% 19.60% -
Total Cost 839,820 580,402 446,380 245,337 473,606 380,026 186,111 172.32%
-
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% 12.13% 8.64% 5.39% 14.90% 11.94% 7.36% -
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 69.55 53.31 30.06 65.22 51.88 28.42 124.49%
EPS 27.94 21.35 15.56 9.38 24.59 18.99 12.00 75.39%
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 34.04 25.81 14.55 30.44 23.92 13.16 134.58%
EPS 13.82 10.45 7.53 4.54 11.48 8.76 5.56 83.19%
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 3.19 4.54 6.82 2.67 3.06 5.28 -47.20%
P/EPS 6.94 10.40 15.55 21.86 7.08 8.37 12.50 -32.37%
EY 14.40 9.62 6.43 4.58 14.13 11.94 8.00 47.81%
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 2.90 4.01 8.48 2.76 3.32 6.51 -53.01%
P/EPS 7.16 9.46 13.75 27.19 7.32 9.06 15.42 -39.95%
EY 13.97 10.57 7.27 3.68 13.66 11.04 6.49 66.47%
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