[UOADEV] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 30.36%
YoY- 27.11%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 414,448 338,940 281,012 399,392 387,173 366,664 340,940 13.86%
PBT 292,637 276,406 246,944 368,398 296,577 272,890 229,524 17.52%
Tax -73,372 -47,368 -43,268 -81,992 -73,552 -47,974 -40,852 47.59%
NP 219,265 229,038 203,676 286,406 223,025 224,916 188,672 10.50%
-
NP to SH 212,128 221,508 198,804 279,551 214,441 219,942 184,412 9.75%
-
Tax Rate 25.07% 17.14% 17.52% 22.26% 24.80% 17.58% 17.80% -
Total Cost 195,182 109,902 77,336 112,986 164,148 141,748 152,268 17.94%
-
Net Worth 5,465,843 5,279,686 5,454,016 5,404,208 5,175,985 5,609,356 5,777,878 -3.62%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - 747,125 - 962,979 - -
Div Payout % - - - 267.26% - 437.83% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 5,465,843 5,279,686 5,454,016 5,404,208 5,175,985 5,609,356 5,777,878 -3.62%
NOSH 2,624,923 2,491,552 2,491,552 2,491,552 2,491,552 2,408,583 2,408,583 5.88%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 52.91% 67.57% 72.48% 71.71% 57.60% 61.34% 55.34% -
ROE 3.88% 4.20% 3.65% 5.17% 4.14% 3.92% 3.19% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 16.00 13.61 11.28 16.04 15.86 15.23 14.16 8.46%
EPS 8.40 8.90 8.00 11.47 8.87 9.14 7.68 6.13%
DPS 0.00 0.00 0.00 30.00 0.00 40.00 0.00 -
NAPS 2.11 2.12 2.19 2.17 2.12 2.33 2.40 -8.20%
Adjusted Per Share Value based on latest NOSH - 2,491,552
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 15.79 12.91 10.71 15.22 14.75 13.97 12.99 13.85%
EPS 8.08 8.44 7.57 10.65 8.17 8.38 7.03 9.69%
DPS 0.00 0.00 0.00 28.46 0.00 36.69 0.00 -
NAPS 2.0823 2.0114 2.0778 2.0588 1.9719 2.137 2.2012 -3.62%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.84 1.83 1.87 1.74 1.69 1.56 1.66 -
P/RPS 11.50 13.45 16.57 10.85 10.66 10.24 11.72 -1.25%
P/EPS 22.47 20.57 23.43 15.50 19.24 17.08 21.67 2.43%
EY 4.45 4.86 4.27 6.45 5.20 5.86 4.61 -2.32%
DY 0.00 0.00 0.00 17.24 0.00 25.64 0.00 -
P/NAPS 0.87 0.86 0.85 0.80 0.80 0.67 0.69 16.66%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 20/11/24 27/08/24 28/05/24 27/02/24 27/11/23 24/08/23 22/05/23 -
Price 1.84 1.86 1.99 1.86 1.74 1.78 1.74 -
P/RPS 11.50 13.67 17.64 11.60 10.97 11.69 12.29 -4.32%
P/EPS 22.47 20.91 24.93 16.57 19.81 19.48 22.72 -0.73%
EY 4.45 4.78 4.01 6.03 5.05 5.13 4.40 0.75%
DY 0.00 0.00 0.00 16.13 0.00 22.47 0.00 -
P/NAPS 0.87 0.88 0.91 0.86 0.82 0.76 0.72 13.40%

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