[UOADEV] YoY 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,465,341 1,096,150 1,064,730 765,346 476,127 32.42%
PBT 586,585 500,564 504,977 482,346 317,080 16.61%
Tax -144,644 -148,778 -114,229 -89,109 -59,555 24.81%
NP 441,941 351,786 390,748 393,237 257,525 14.44%
-
NP to SH 394,351 316,283 345,736 369,270 245,369 12.58%
-
Tax Rate 24.66% 29.72% 22.62% 18.47% 18.78% -
Total Cost 1,023,400 744,364 673,982 372,109 218,602 47.05%
-
Net Worth 3,014,030 2,628,604 2,310,218 1,967,894 1,110,740 28.32%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 185,958 174,178 152,598 116,197 - -
Div Payout % 47.16% 55.07% 44.14% 31.47% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 3,014,030 2,628,604 2,310,218 1,967,894 1,110,740 28.32%
NOSH 1,507,015 1,413,227 1,312,624 1,237,669 1,110,740 7.92%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 30.16% 32.09% 36.70% 51.38% 54.09% -
ROE 13.08% 12.03% 14.97% 18.76% 22.09% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 97.23 77.56 81.11 61.84 42.87 22.70%
EPS 26.17 22.38 26.34 29.84 22.09 4.32%
DPS 12.34 12.32 11.63 9.39 0.00 -
NAPS 2.00 1.86 1.76 1.59 1.00 18.90%
Adjusted Per Share Value based on latest NOSH - 1,237,669
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 55.82 41.76 40.56 29.16 18.14 32.42%
EPS 15.02 12.05 13.17 14.07 9.35 12.57%
DPS 7.08 6.64 5.81 4.43 0.00 -
NAPS 1.1482 1.0014 0.8801 0.7497 0.4232 28.31%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.92 2.11 2.22 1.59 1.22 -
P/RPS 1.97 2.72 2.74 2.57 2.85 -8.81%
P/EPS 7.34 9.43 8.43 5.33 5.52 7.37%
EY 13.63 10.61 11.86 18.76 18.11 -6.85%
DY 6.43 5.84 5.24 5.90 0.00 -
P/NAPS 0.96 1.13 1.26 1.00 1.22 -5.81%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/15 25/11/14 20/11/13 22/11/12 - -
Price 2.12 2.20 2.02 1.72 0.00 -
P/RPS 2.18 2.84 2.49 2.78 0.00 -
P/EPS 8.10 9.83 7.67 5.76 0.00 -
EY 12.34 10.17 13.04 17.35 0.00 -
DY 5.82 5.60 5.76 5.46 0.00 -
P/NAPS 1.06 1.18 1.15 1.08 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