[UOADEV] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -1.16%
YoY- -1.13%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 387,173 366,664 340,940 451,653 452,174 351,380 218,304 46.46%
PBT 296,577 272,890 229,524 287,213 284,517 201,478 152,752 55.56%
Tax -73,552 -47,974 -40,852 -64,453 -55,442 -53,220 -43,648 41.56%
NP 223,025 224,916 188,672 222,760 229,074 148,258 109,104 60.99%
-
NP to SH 214,441 219,942 184,412 219,937 222,509 141,378 101,540 64.53%
-
Tax Rate 24.80% 17.58% 17.80% 22.44% 19.49% 26.41% 28.57% -
Total Cost 164,148 141,748 152,268 228,893 223,100 203,122 109,200 31.19%
-
Net Worth 5,175,985 5,609,356 5,777,878 5,729,729 5,640,032 5,467,193 5,653,311 -5.70%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 962,979 - 240,744 - - - -
Div Payout % - 437.83% - 109.46% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 5,175,985 5,609,356 5,777,878 5,729,729 5,640,032 5,467,193 5,653,311 -5.70%
NOSH 2,491,552 2,408,583 2,408,583 2,408,583 2,408,583 2,327,599 2,327,599 4.63%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 57.60% 61.34% 55.34% 49.32% 50.66% 42.19% 49.98% -
ROE 4.14% 3.92% 3.19% 3.84% 3.95% 2.59% 1.80% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 15.86 15.23 14.16 18.76 18.92 15.10 9.38 41.88%
EPS 8.87 9.14 7.68 9.31 9.48 6.08 4.36 60.48%
DPS 0.00 40.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.12 2.33 2.40 2.38 2.36 2.35 2.43 -8.68%
Adjusted Per Share Value based on latest NOSH - 2,408,583
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 14.75 13.97 12.99 17.21 17.23 13.39 8.32 46.42%
EPS 8.17 8.38 7.03 8.38 8.48 5.39 3.87 64.49%
DPS 0.00 36.69 0.00 9.17 0.00 0.00 0.00 -
NAPS 1.9719 2.137 2.2012 2.1828 2.1486 2.0828 2.1537 -5.70%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.69 1.56 1.66 1.61 1.63 1.69 1.76 -
P/RPS 10.66 10.24 11.72 8.58 8.61 11.19 18.76 -31.37%
P/EPS 19.24 17.08 21.67 17.62 17.51 27.81 40.32 -38.90%
EY 5.20 5.86 4.61 5.67 5.71 3.60 2.48 63.74%
DY 0.00 25.64 0.00 6.21 0.00 0.00 0.00 -
P/NAPS 0.80 0.67 0.69 0.68 0.69 0.72 0.72 7.26%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 24/08/23 22/05/23 22/02/23 29/11/22 23/08/22 30/05/22 -
Price 1.74 1.78 1.74 1.66 1.60 1.70 1.90 -
P/RPS 10.97 11.69 12.29 8.85 8.46 11.26 20.25 -33.52%
P/EPS 19.81 19.48 22.72 18.17 17.18 27.97 43.53 -40.80%
EY 5.05 5.13 4.40 5.50 5.82 3.57 2.30 68.85%
DY 0.00 22.47 0.00 6.02 0.00 0.00 0.00 -
P/NAPS 0.82 0.76 0.72 0.70 0.68 0.72 0.78 3.38%

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