[UOADEV] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -54.35%
YoY- -29.66%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 451,653 452,174 351,380 218,304 547,484 548,052 712,912 -26.17%
PBT 287,213 284,517 201,478 152,752 316,692 240,752 266,960 4.98%
Tax -64,453 -55,442 -53,220 -43,648 -88,348 -70,204 -79,776 -13.22%
NP 222,760 229,074 148,258 109,104 228,344 170,548 187,184 12.26%
-
NP to SH 219,937 222,509 141,378 101,540 222,447 164,786 180,886 13.87%
-
Tax Rate 22.44% 19.49% 26.41% 28.57% 27.90% 29.16% 29.88% -
Total Cost 228,893 223,100 203,122 109,200 319,140 377,504 525,728 -42.46%
-
Net Worth 5,729,729 5,640,032 5,467,193 5,653,311 5,630,046 5,404,069 5,182,002 6.90%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 240,744 - - - 232,646 - - -
Div Payout % 109.46% - - - 104.59% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 5,729,729 5,640,032 5,467,193 5,653,311 5,630,046 5,404,069 5,182,002 6.90%
NOSH 2,408,583 2,408,583 2,327,599 2,327,599 2,327,599 2,327,599 2,124,905 8.68%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 49.32% 50.66% 42.19% 49.98% 41.71% 31.12% 26.26% -
ROE 3.84% 3.95% 2.59% 1.80% 3.95% 3.05% 3.49% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 18.76 18.92 15.10 9.38 23.53 24.04 33.57 -32.08%
EPS 9.31 9.48 6.08 4.36 10.05 7.57 8.52 6.07%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.38 2.36 2.35 2.43 2.42 2.37 2.44 -1.64%
Adjusted Per Share Value based on latest NOSH - 2,327,599
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 18.13 18.15 14.10 8.76 21.97 22.00 28.61 -26.16%
EPS 8.83 8.93 5.67 4.08 8.93 6.61 7.26 13.90%
DPS 9.66 0.00 0.00 0.00 9.34 0.00 0.00 -
NAPS 2.2997 2.2637 2.1943 2.269 2.2597 2.169 2.0798 6.91%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.61 1.63 1.69 1.76 1.67 1.66 1.64 -
P/RPS 8.58 8.61 11.19 18.76 7.10 6.91 4.89 45.32%
P/EPS 17.62 17.51 27.81 40.32 17.47 22.97 19.26 -5.74%
EY 5.67 5.71 3.60 2.48 5.73 4.35 5.19 6.05%
DY 6.21 0.00 0.00 0.00 5.99 0.00 0.00 -
P/NAPS 0.68 0.69 0.72 0.72 0.69 0.70 0.67 0.98%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 29/11/22 23/08/22 30/05/22 24/02/22 26/11/21 26/08/21 -
Price 1.66 1.60 1.70 1.90 1.70 1.70 1.62 -
P/RPS 8.85 8.46 11.26 20.25 7.22 7.07 4.83 49.57%
P/EPS 18.17 17.18 27.97 43.53 17.78 23.52 19.02 -2.99%
EY 5.50 5.82 3.57 2.30 5.62 4.25 5.26 3.01%
DY 6.02 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 0.70 0.68 0.72 0.78 0.70 0.72 0.66 3.98%

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