[UOADEV] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 8.32%
YoY- 50.5%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,131,082 1,032,939 799,156 765,346 640,068 615,938 613,596 50.39%
PBT 513,130 523,578 414,179 482,346 442,229 388,612 481,798 4.29%
Tax -115,923 -109,097 -88,629 -89,109 -76,307 -71,719 -78,887 29.28%
NP 397,207 414,481 325,550 393,237 365,922 316,893 402,911 -0.94%
-
NP to SH 353,124 379,499 301,300 369,270 340,893 295,706 384,806 -5.57%
-
Tax Rate 22.59% 20.84% 21.40% 18.47% 17.26% 18.46% 16.37% -
Total Cost 733,875 618,458 473,606 372,109 274,146 299,045 210,685 129.96%
-
Net Worth 2,285,592 2,210,133 2,098,230 1,967,894 1,901,195 2,101,843 0 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 152,598 152,598 152,598 116,197 116,197 116,197 116,197 19.94%
Div Payout % 43.21% 40.21% 50.65% 31.47% 34.09% 39.29% 30.20% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 2,285,592 2,210,133 2,098,230 1,967,894 1,901,195 2,101,843 0 -
NOSH 1,269,773 1,270,191 1,271,654 1,237,669 1,166,377 1,364,833 1,161,975 6.09%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 35.12% 40.13% 40.74% 51.38% 57.17% 51.45% 65.66% -
ROE 15.45% 17.17% 14.36% 18.76% 17.93% 14.07% 0.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 89.08 81.32 62.84 61.84 54.88 45.13 52.81 41.74%
EPS 27.81 29.88 23.69 29.84 29.23 21.67 33.12 -11.00%
DPS 12.02 12.01 12.00 9.39 9.96 8.51 10.00 13.06%
NAPS 1.80 1.74 1.65 1.59 1.63 1.54 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,237,669
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 43.09 39.35 30.44 29.16 24.38 23.46 23.38 50.37%
EPS 13.45 14.46 11.48 14.07 12.99 11.27 14.66 -5.58%
DPS 5.81 5.81 5.81 4.43 4.43 4.43 4.43 19.83%
NAPS 0.8707 0.842 0.7993 0.7497 0.7243 0.8007 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.42 2.05 1.74 1.59 1.50 1.40 1.37 -
P/RPS 2.72 2.52 2.77 2.57 2.73 3.10 2.59 3.32%
P/EPS 8.70 6.86 7.34 5.33 5.13 6.46 4.14 64.13%
EY 11.49 14.57 13.62 18.76 19.48 15.48 24.17 -39.11%
DY 4.97 5.86 6.90 5.90 6.64 6.08 7.30 -22.62%
P/NAPS 1.34 1.18 1.05 1.00 0.92 0.91 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 15/05/13 22/02/13 22/11/12 23/08/12 29/05/12 23/02/12 -
Price 2.14 2.55 1.80 1.72 1.85 1.57 1.51 -
P/RPS 2.40 3.14 2.86 2.78 3.37 3.48 2.86 -11.04%
P/EPS 7.70 8.53 7.60 5.76 6.33 7.25 4.56 41.84%
EY 13.00 11.72 13.16 17.35 15.80 13.80 21.93 -29.45%
DY 5.62 4.71 6.67 5.46 5.39 5.42 6.62 -10.35%
P/NAPS 1.19 1.47 1.09 1.08 1.13 1.02 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