[UOADEV] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 151.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 282,340 197,461 148,076 137,469 157,062 173,331 145,734 55.22%
PBT 119,327 135,794 62,507 164,718 79,210 82,177 155,693 -16.21%
Tax -30,902 -23,959 -14,916 -19,332 -18,100 -19,371 -22,084 25.02%
NP 88,425 111,835 47,591 145,386 61,110 62,806 133,609 -23.99%
-
NP to SH 83,914 104,974 40,945 139,437 55,537 59,787 130,045 -25.26%
-
Tax Rate 25.90% 17.64% 23.86% 11.74% 22.85% 23.57% 14.18% -
Total Cost 193,915 85,626 100,485 -7,917 95,952 110,525 12,125 531.57%
-
Net Worth 1,967,894 1,901,195 2,101,843 0 1,546,261 672,603 80,873,098 -91.54%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 116,197 - - - -
Div Payout % - - - 83.33% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,967,894 1,901,195 2,101,843 0 1,546,261 672,603 80,873,098 -91.54%
NOSH 1,237,669 1,166,377 1,364,833 1,161,975 1,110,740 498,225 4,378,619 -56.83%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 31.32% 56.64% 32.14% 105.76% 38.91% 36.23% 91.68% -
ROE 4.26% 5.52% 1.95% 0.00% 3.59% 8.89% 0.16% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 22.81 16.93 10.85 11.83 14.14 34.79 3.33 259.41%
EPS 6.78 9.00 3.00 12.00 5.00 12.00 2.97 73.11%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.59 1.63 1.54 0.00 1.3921 1.35 18.47 -80.41%
Adjusted Per Share Value based on latest NOSH - 1,161,975
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.76 7.52 5.64 5.24 5.98 6.60 5.55 55.29%
EPS 3.20 4.00 1.56 5.31 2.12 2.28 4.95 -25.17%
DPS 0.00 0.00 0.00 4.43 0.00 0.00 0.00 -
NAPS 0.7497 0.7243 0.8007 0.00 0.5891 0.2562 30.8097 -91.54%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 - -
Price 1.59 1.50 1.40 1.37 1.22 2.27 0.00 -
P/RPS 6.97 8.86 12.90 11.58 8.63 6.52 0.00 -
P/EPS 23.45 16.67 46.67 11.42 24.40 18.92 0.00 -
EY 4.26 6.00 2.14 8.76 4.10 5.29 0.00 -
DY 0.00 0.00 0.00 7.30 0.00 0.00 0.00 -
P/NAPS 1.00 0.92 0.91 0.00 0.88 1.68 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 23/08/12 29/05/12 23/02/12 23/11/11 23/08/11 06/06/11 -
Price 1.72 1.85 1.57 1.51 1.38 1.63 0.00 -
P/RPS 7.54 10.93 14.47 12.76 9.76 4.69 0.00 -
P/EPS 25.37 20.56 52.33 12.58 27.60 13.58 0.00 -
EY 3.94 4.86 1.91 7.95 3.62 7.36 0.00 -
DY 0.00 0.00 0.00 6.62 0.00 0.00 0.00 -
P/NAPS 1.08 1.13 1.02 0.00 0.99 1.21 0.00 -

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