[UOADEV] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
22-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -16.15%
YoY- 81.62%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 399,392 387,173 366,664 340,940 451,653 452,174 351,380 8.88%
PBT 368,398 296,577 272,890 229,524 287,213 284,517 201,478 49.36%
Tax -81,992 -73,552 -47,974 -40,852 -64,453 -55,442 -53,220 33.28%
NP 286,406 223,025 224,916 188,672 222,760 229,074 148,258 54.92%
-
NP to SH 279,551 214,441 219,942 184,412 219,937 222,509 141,378 57.34%
-
Tax Rate 22.26% 24.80% 17.58% 17.80% 22.44% 19.49% 26.41% -
Total Cost 112,986 164,148 141,748 152,268 228,893 223,100 203,122 -32.29%
-
Net Worth 5,404,208 5,175,985 5,609,356 5,777,878 5,729,729 5,640,032 5,467,193 -0.76%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 747,125 - 962,979 - 240,744 - - -
Div Payout % 267.26% - 437.83% - 109.46% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 5,404,208 5,175,985 5,609,356 5,777,878 5,729,729 5,640,032 5,467,193 -0.76%
NOSH 2,491,552 2,491,552 2,408,583 2,408,583 2,408,583 2,408,583 2,327,599 4.62%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 71.71% 57.60% 61.34% 55.34% 49.32% 50.66% 42.19% -
ROE 5.17% 4.14% 3.92% 3.19% 3.84% 3.95% 2.59% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 16.04 15.86 15.23 14.16 18.76 18.92 15.10 4.09%
EPS 11.47 8.87 9.14 7.68 9.31 9.48 6.08 52.50%
DPS 30.00 0.00 40.00 0.00 10.00 0.00 0.00 -
NAPS 2.17 2.12 2.33 2.40 2.38 2.36 2.35 -5.16%
Adjusted Per Share Value based on latest NOSH - 2,408,583
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 15.22 14.75 13.97 12.99 17.21 17.23 13.39 8.89%
EPS 10.65 8.17 8.38 7.03 8.38 8.48 5.39 57.26%
DPS 28.46 0.00 36.69 0.00 9.17 0.00 0.00 -
NAPS 2.0588 1.9719 2.137 2.2012 2.1828 2.1486 2.0828 -0.76%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.74 1.69 1.56 1.66 1.61 1.63 1.69 -
P/RPS 10.85 10.66 10.24 11.72 8.58 8.61 11.19 -2.03%
P/EPS 15.50 19.24 17.08 21.67 17.62 17.51 27.81 -32.20%
EY 6.45 5.20 5.86 4.61 5.67 5.71 3.60 47.35%
DY 17.24 0.00 25.64 0.00 6.21 0.00 0.00 -
P/NAPS 0.80 0.80 0.67 0.69 0.68 0.69 0.72 7.25%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 27/11/23 24/08/23 22/05/23 22/02/23 29/11/22 23/08/22 -
Price 1.86 1.74 1.78 1.74 1.66 1.60 1.70 -
P/RPS 11.60 10.97 11.69 12.29 8.85 8.46 11.26 1.99%
P/EPS 16.57 19.81 19.48 22.72 18.17 17.18 27.97 -29.39%
EY 6.03 5.05 5.13 4.40 5.50 5.82 3.57 41.69%
DY 16.13 0.00 22.47 0.00 6.02 0.00 0.00 -
P/NAPS 0.86 0.82 0.76 0.72 0.70 0.68 0.72 12.53%

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