[UOADEV] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 15.73%
YoY- 23.92%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 349,855 219,259 174,985 352,051 215,988 295,604 381,859 -5.66%
PBT 159,492 103,375 68,209 169,488 111,174 125,346 171,906 -4.86%
Tax -36,630 -19,037 -16,256 -76,855 -29,208 -30,785 -35,384 2.33%
NP 122,862 84,338 51,953 92,633 81,966 94,561 136,522 -6.78%
-
NP to SH 102,883 80,187 44,650 88,563 76,526 78,599 119,144 -9.31%
-
Tax Rate 22.97% 18.42% 23.83% 45.35% 26.27% 24.56% 20.58% -
Total Cost 226,993 134,921 123,032 259,418 134,022 201,043 245,337 -5.04%
-
Net Worth 2,628,604 2,396,239 2,493,964 2,438,497 2,310,218 2,285,592 2,210,133 12.24%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 174,178 - - - -
Div Payout % - - - 196.67% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,628,604 2,396,239 2,493,964 2,438,497 2,310,218 2,285,592 2,210,133 12.24%
NOSH 1,413,227 1,338,681 1,340,840 1,339,833 1,312,624 1,269,773 1,270,191 7.36%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 35.12% 38.47% 29.69% 26.31% 37.95% 31.99% 35.75% -
ROE 3.91% 3.35% 1.79% 3.63% 3.31% 3.44% 5.39% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 24.76 16.38 13.05 26.28 16.45 23.28 30.06 -12.11%
EPS 7.28 5.99 3.33 6.61 5.83 6.19 9.38 -15.53%
DPS 0.00 0.00 0.00 13.00 0.00 0.00 0.00 -
NAPS 1.86 1.79 1.86 1.82 1.76 1.80 1.74 4.54%
Adjusted Per Share Value based on latest NOSH - 1,339,833
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 13.33 8.35 6.67 13.41 8.23 11.26 14.55 -5.66%
EPS 3.92 3.05 1.70 3.37 2.92 2.99 4.54 -9.31%
DPS 0.00 0.00 0.00 6.64 0.00 0.00 0.00 -
NAPS 1.0014 0.9129 0.9501 0.929 0.8801 0.8707 0.842 12.24%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.11 2.07 2.17 1.94 2.22 2.42 2.05 -
P/RPS 8.52 12.64 16.63 7.38 13.49 10.40 6.82 15.97%
P/EPS 28.98 34.56 65.17 29.35 38.08 39.10 21.86 20.65%
EY 3.45 2.89 1.53 3.41 2.63 2.56 4.58 -17.19%
DY 0.00 0.00 0.00 6.70 0.00 0.00 0.00 -
P/NAPS 1.13 1.16 1.17 1.07 1.26 1.34 1.18 -2.84%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 28/05/14 26/02/14 20/11/13 27/08/13 15/05/13 -
Price 2.20 2.10 2.20 2.00 2.02 2.14 2.55 -
P/RPS 8.89 12.82 16.86 7.61 12.28 9.19 8.48 3.19%
P/EPS 30.22 35.06 66.07 30.26 34.65 34.57 27.19 7.29%
EY 3.31 2.85 1.51 3.31 2.89 2.89 3.68 -6.81%
DY 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
P/NAPS 1.18 1.17 1.18 1.10 1.15 1.19 1.47 -13.61%

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