[UOADEV] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -23.15%
YoY- 127.39%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 799,156 765,346 640,068 615,938 613,596 476,127 319,065 83.91%
PBT 414,179 482,346 442,229 388,612 481,798 317,080 237,870 44.48%
Tax -88,629 -89,109 -76,307 -71,719 -78,887 -59,555 -41,455 65.57%
NP 325,550 393,237 365,922 316,893 402,911 257,525 196,415 39.83%
-
NP to SH 301,300 369,270 340,893 295,706 384,806 245,369 189,832 35.87%
-
Tax Rate 21.40% 18.47% 17.26% 18.46% 16.37% 18.78% 17.43% -
Total Cost 473,606 372,109 274,146 299,045 210,685 218,602 122,650 145.12%
-
Net Worth 2,098,230 1,967,894 1,901,195 2,101,843 0 1,110,740 498,225 159.65%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 152,598 116,197 116,197 116,197 116,197 - - -
Div Payout % 50.65% 31.47% 34.09% 39.29% 30.20% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,098,230 1,967,894 1,901,195 2,101,843 0 1,110,740 498,225 159.65%
NOSH 1,271,654 1,237,669 1,166,377 1,364,833 1,161,975 1,110,740 498,225 86.23%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 40.74% 51.38% 57.17% 51.45% 65.66% 54.09% 61.56% -
ROE 14.36% 18.76% 17.93% 14.07% 0.00% 22.09% 38.10% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 62.84 61.84 54.88 45.13 52.81 42.87 64.04 -1.24%
EPS 23.69 29.84 29.23 21.67 33.12 22.09 38.10 -27.04%
DPS 12.00 9.39 9.96 8.51 10.00 0.00 0.00 -
NAPS 1.65 1.59 1.63 1.54 0.00 1.00 1.00 39.42%
Adjusted Per Share Value based on latest NOSH - 1,364,833
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 30.44 29.16 24.38 23.46 23.38 18.14 12.16 83.85%
EPS 11.48 14.07 12.99 11.27 14.66 9.35 7.23 35.91%
DPS 5.81 4.43 4.43 4.43 4.43 0.00 0.00 -
NAPS 0.7993 0.7497 0.7243 0.8007 0.00 0.4232 0.1898 159.64%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.74 1.59 1.50 1.40 1.37 1.22 2.27 -
P/RPS 2.77 2.57 2.73 3.10 2.59 2.85 3.54 -15.02%
P/EPS 7.34 5.33 5.13 6.46 4.14 5.52 5.96 14.82%
EY 13.62 18.76 19.48 15.48 24.17 18.11 16.78 -12.93%
DY 6.90 5.90 6.64 6.08 7.30 0.00 0.00 -
P/NAPS 1.05 1.00 0.92 0.91 0.00 1.22 2.27 -40.04%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 22/11/12 23/08/12 29/05/12 23/02/12 - - -
Price 1.80 1.72 1.85 1.57 1.51 0.00 0.00 -
P/RPS 2.86 2.78 3.37 3.48 2.86 0.00 0.00 -
P/EPS 7.60 5.76 6.33 7.25 4.56 0.00 0.00 -
EY 13.16 17.35 15.80 13.80 21.93 0.00 0.00 -
DY 6.67 5.46 5.39 5.42 6.62 0.00 0.00 -
P/NAPS 1.09 1.08 1.13 1.02 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