[UOADEV] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 29.26%
YoY--%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 640,068 615,938 613,596 476,127 319,065 145,734 0 -
PBT 442,229 388,612 481,798 317,080 237,870 155,693 0 -
Tax -76,307 -71,719 -78,887 -59,555 -41,455 -22,084 0 -
NP 365,922 316,893 402,911 257,525 196,415 133,609 0 -
-
NP to SH 340,893 295,706 384,806 245,369 189,832 130,045 0 -
-
Tax Rate 17.26% 18.46% 16.37% 18.78% 17.43% 14.18% - -
Total Cost 274,146 299,045 210,685 218,602 122,650 12,125 0 -
-
Net Worth 1,901,195 2,101,843 0 1,110,740 498,225 78,815,150 0 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 116,197 116,197 116,197 - - - - -
Div Payout % 34.09% 39.29% 30.20% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,901,195 2,101,843 0 1,110,740 498,225 78,815,150 0 -
NOSH 1,166,377 1,364,833 1,161,975 1,110,740 498,225 4,378,619 0 -
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 57.17% 51.45% 65.66% 54.09% 61.56% 91.68% 0.00% -
ROE 17.93% 14.07% 0.00% 22.09% 38.10% 0.17% 0.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 54.88 45.13 52.81 42.87 64.04 3.33 0.00 -
EPS 29.23 21.67 33.12 22.09 38.10 2.97 0.00 -
DPS 9.96 8.51 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.54 0.00 1.00 1.00 18.00 1.51 5.23%
Adjusted Per Share Value based on latest NOSH - 1,110,740
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.38 23.46 23.38 18.14 12.16 5.55 0.00 -
EPS 12.99 11.27 14.66 9.35 7.23 4.95 0.00 -
DPS 4.43 4.43 4.43 0.00 0.00 0.00 0.00 -
NAPS 0.7243 0.8007 0.00 0.4232 0.1898 30.0257 1.51 -38.75%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 - - -
Price 1.50 1.40 1.37 1.22 2.27 0.00 0.00 -
P/RPS 2.73 3.10 2.59 2.85 3.54 0.00 0.00 -
P/EPS 5.13 6.46 4.14 5.52 5.96 0.00 0.00 -
EY 19.48 15.48 24.17 18.11 16.78 0.00 0.00 -
DY 6.64 6.08 7.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.91 0.00 1.22 2.27 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/08/12 29/05/12 23/02/12 - - - - -
Price 1.85 1.57 1.51 0.00 0.00 0.00 0.00 -
P/RPS 3.37 3.48 2.86 0.00 0.00 0.00 0.00 -
P/EPS 6.33 7.25 4.56 0.00 0.00 0.00 0.00 -
EY 15.80 13.80 21.93 0.00 0.00 0.00 0.00 -
DY 5.39 5.42 6.62 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.02 0.00 0.00 0.00 0.00 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