[UOADEV] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -18.41%
YoY- -21.7%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,064,730 1,131,082 1,032,939 799,156 765,346 640,068 615,938 43.98%
PBT 504,977 513,130 523,578 414,179 482,346 442,229 388,612 19.06%
Tax -114,229 -115,923 -109,097 -88,629 -89,109 -76,307 -71,719 36.34%
NP 390,748 397,207 414,481 325,550 393,237 365,922 316,893 14.97%
-
NP to SH 345,736 353,124 379,499 301,300 369,270 340,893 295,706 10.97%
-
Tax Rate 22.62% 22.59% 20.84% 21.40% 18.47% 17.26% 18.46% -
Total Cost 673,982 733,875 618,458 473,606 372,109 274,146 299,045 71.81%
-
Net Worth 2,310,218 2,285,592 2,210,133 2,098,230 1,967,894 1,901,195 2,101,843 6.49%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 152,598 152,598 152,598 152,598 116,197 116,197 116,197 19.90%
Div Payout % 44.14% 43.21% 40.21% 50.65% 31.47% 34.09% 39.29% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,310,218 2,285,592 2,210,133 2,098,230 1,967,894 1,901,195 2,101,843 6.49%
NOSH 1,312,624 1,269,773 1,270,191 1,271,654 1,237,669 1,166,377 1,364,833 -2.56%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 36.70% 35.12% 40.13% 40.74% 51.38% 57.17% 51.45% -
ROE 14.97% 15.45% 17.17% 14.36% 18.76% 17.93% 14.07% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 81.11 89.08 81.32 62.84 61.84 54.88 45.13 47.76%
EPS 26.34 27.81 29.88 23.69 29.84 29.23 21.67 13.88%
DPS 11.63 12.02 12.01 12.00 9.39 9.96 8.51 23.12%
NAPS 1.76 1.80 1.74 1.65 1.59 1.63 1.54 9.30%
Adjusted Per Share Value based on latest NOSH - 1,271,654
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 40.56 43.09 39.35 30.44 29.16 24.38 23.46 44.00%
EPS 13.17 13.45 14.46 11.48 14.07 12.99 11.27 10.93%
DPS 5.81 5.81 5.81 5.81 4.43 4.43 4.43 19.79%
NAPS 0.8801 0.8707 0.842 0.7993 0.7497 0.7243 0.8007 6.50%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.22 2.42 2.05 1.74 1.59 1.50 1.40 -
P/RPS 2.74 2.72 2.52 2.77 2.57 2.73 3.10 -7.89%
P/EPS 8.43 8.70 6.86 7.34 5.33 5.13 6.46 19.39%
EY 11.86 11.49 14.57 13.62 18.76 19.48 15.48 -16.25%
DY 5.24 4.97 5.86 6.90 5.90 6.64 6.08 -9.42%
P/NAPS 1.26 1.34 1.18 1.05 1.00 0.92 0.91 24.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 27/08/13 15/05/13 22/02/13 22/11/12 23/08/12 29/05/12 -
Price 2.02 2.14 2.55 1.80 1.72 1.85 1.57 -
P/RPS 2.49 2.40 3.14 2.86 2.78 3.37 3.48 -19.98%
P/EPS 7.67 7.70 8.53 7.60 5.76 6.33 7.25 3.82%
EY 13.04 13.00 11.72 13.16 17.35 15.80 13.80 -3.70%
DY 5.76 5.62 4.71 6.67 5.46 5.39 5.42 4.13%
P/NAPS 1.15 1.19 1.47 1.09 1.08 1.13 1.02 8.31%

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