[UOADEV] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 57.39%
YoY- 35.03%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 366,664 340,940 451,653 452,174 351,380 218,304 547,484 -23.50%
PBT 272,890 229,524 287,213 284,517 201,478 152,752 316,692 -9.47%
Tax -47,974 -40,852 -64,453 -55,442 -53,220 -43,648 -88,348 -33.51%
NP 224,916 188,672 222,760 229,074 148,258 109,104 228,344 -1.00%
-
NP to SH 219,942 184,412 219,937 222,509 141,378 101,540 222,447 -0.75%
-
Tax Rate 17.58% 17.80% 22.44% 19.49% 26.41% 28.57% 27.90% -
Total Cost 141,748 152,268 228,893 223,100 203,122 109,200 319,140 -41.87%
-
Net Worth 5,609,356 5,777,878 5,729,729 5,640,032 5,467,193 5,653,311 5,630,046 -0.24%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 962,979 - 240,744 - - - 232,646 158.47%
Div Payout % 437.83% - 109.46% - - - 104.59% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 5,609,356 5,777,878 5,729,729 5,640,032 5,467,193 5,653,311 5,630,046 -0.24%
NOSH 2,408,583 2,408,583 2,408,583 2,408,583 2,327,599 2,327,599 2,327,599 2.31%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 61.34% 55.34% 49.32% 50.66% 42.19% 49.98% 41.71% -
ROE 3.92% 3.19% 3.84% 3.95% 2.59% 1.80% 3.95% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 15.23 14.16 18.76 18.92 15.10 9.38 23.53 -25.23%
EPS 9.14 7.68 9.31 9.48 6.08 4.36 10.05 -6.14%
DPS 40.00 0.00 10.00 0.00 0.00 0.00 10.00 152.62%
NAPS 2.33 2.40 2.38 2.36 2.35 2.43 2.42 -2.50%
Adjusted Per Share Value based on latest NOSH - 2,408,583
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 14.72 13.68 18.13 18.15 14.10 8.76 21.97 -23.48%
EPS 8.83 7.40 8.83 8.93 5.67 4.08 8.93 -0.74%
DPS 38.65 0.00 9.66 0.00 0.00 0.00 9.34 158.42%
NAPS 2.2514 2.319 2.2997 2.2637 2.1943 2.269 2.2597 -0.24%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.56 1.66 1.61 1.63 1.69 1.76 1.67 -
P/RPS 10.24 11.72 8.58 8.61 11.19 18.76 7.10 27.73%
P/EPS 17.08 21.67 17.62 17.51 27.81 40.32 17.47 -1.49%
EY 5.86 4.61 5.67 5.71 3.60 2.48 5.73 1.51%
DY 25.64 0.00 6.21 0.00 0.00 0.00 5.99 164.33%
P/NAPS 0.67 0.69 0.68 0.69 0.72 0.72 0.69 -1.94%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 22/05/23 22/02/23 29/11/22 23/08/22 30/05/22 24/02/22 -
Price 1.78 1.74 1.66 1.60 1.70 1.90 1.70 -
P/RPS 11.69 12.29 8.85 8.46 11.26 20.25 7.22 38.00%
P/EPS 19.48 22.72 18.17 17.18 27.97 43.53 17.78 6.29%
EY 5.13 4.40 5.50 5.82 3.57 2.30 5.62 -5.91%
DY 22.47 0.00 6.02 0.00 0.00 0.00 5.88 145.02%
P/NAPS 0.76 0.72 0.70 0.68 0.72 0.78 0.70 5.65%

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