United Overseas Australia Limited (ASX:UOS) announced its full year result on 28 February 2012.

The profit result was heavily boosted by over $65m in unrealised gains.  The effect of this can be seen through the jump in the value of investment properties on the balance sheet. The investment property portfolio is underpinned by gross rental of $29m per annum.

A dividend of 1.5 cents per share was declared.

Solid balance sheet

Once again, investors were presented with a rock solid balance sheet:

Cash $308m
Receivables $84.9m
Inventories $228.5m
Land held for property development $25.4m
Property plant and equipment $23.1m
Investment properties $537.9m
Total of Asset Items above $1,207.8m
Financial liabilities $128m

A clearer picture

UOS’ financial records include the full results of the company’s 66% owned subsidiary, UOADB, on a fully consolidated basis.  UOADB is a public company listed on the Malaysian stock exchange.  Since UOADB reported its 4th quarter results on 24 February 2012, we can now compare the balance sheet of the two entities as at 31 December 2011, to try to get some idea of the nature of assets held purely by UOS.

Using a consistent exchange rate of 3:1 for the Malaysian Ringgit to Australian Dollar, we believe UOS parent holding company has assets and liabilities that look something like this:

UOS Parent
Cash $204m*
Investment Prop $322m
TOTAL ASSETS $526m*
Liabilities $126m
NET ASSETS $400m*

*In January 2012, UOS paid about $80m as a capital return.  This would have reduced cash.

Sum of Total Assets

On top of these assets, we can easily calculate the value of UOS’ public listed subsidiaries. UOS’ 66% holding of UOADB at current market capitalisation is about $400m.  UOS’ 46% holding of UOA REIT at current market capitalisation is about $90m.

Thus, the total sum of UOS’ net assets and subsidiaries is a cool $890m, out of which about $200m is held as cash at head office.  The market capitalisation of UOS is about $470m. Subtracting cash held at head office, Mr Market is saying that UOS’ investment properties and its public listed subsidiaries are worth a relatively small $350m on the ASX, even though it is worth close to double that amount on the Malaysian share market. Bear in mind that gross rental per year is now $29m, and to put this in perspective, the ratio of gross rental to market capitalisation of UOS is 6.17%.

The Foolish bottom line

The current share price of UOS, even after recent increases, contains a substantial margin of safety.  Investors are getting a portfolio of investment and development properties at half market values, and this portfolio is managed by a management team with a track record in excess of 20 years of delivering above average returns to shareholders.

If you are looking for ASX investing ideas, look no further than “The Motley Fool’s Top Stock for 2012.” In this free report, Investment Analyst Dean Morel names his top pick for 2012…and beyond. Click here now to find out the name of this small but growing telecommunications company. But hurry – the report is free for only a limited period of time.

More Reading:

Fool contributor Peter Phan owns shares in UOS. The Motley Fool’s purpose is to educate, amuse and enrich investors. This article contains general investment advice only (under AFSL 400691). Authorised by Bruce Jackson.

OUR #1 DIVIDEND PICK FOR 2016...

Forget BHP and Woolworths. This "dirt cheap" company is growing like gangbusters, and trading on a 5.6% dividend yield, FULLY FRANKED (8% gross). With interest rates set to stay at these low levels for years to come, for hungry investors, including SMSFs, this ASX company could be the "holy grail" of dividend plays for 2016.

Enter your email below to discover the name, code and a full investment analysis in our brand-new FREE report, “The Motley Fool’s Top Dividend Stock for 2016.”

By clicking this button, you agree to our Terms of Service and Privacy Policy. We will use your email address only to keep you informed about updates to our website and about other products and services we think might interest you. You can unsubscribe from Take Stock at anytime. Please refer to our https://www.fool.com.au/financial-services-guide">Financial Services Guide (FSG) for more information.