[UOADEV] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 178.47%
YoY- -21.84%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 85,235 451,653 339,131 175,690 54,576 547,484 411,039 -64.99%
PBT 57,381 287,213 213,388 100,739 38,188 316,692 180,564 -53.46%
Tax -10,213 -64,453 -41,582 -26,610 -10,912 -88,348 -52,653 -66.52%
NP 47,168 222,760 171,806 74,129 27,276 228,344 127,911 -48.60%
-
NP to SH 46,103 219,937 166,882 70,689 25,385 222,447 123,590 -48.21%
-
Tax Rate 17.80% 22.44% 19.49% 26.41% 28.57% 27.90% 29.16% -
Total Cost 38,067 228,893 167,325 101,561 27,300 319,140 283,128 -73.78%
-
Net Worth 5,777,878 5,729,729 5,640,032 5,467,193 5,653,311 5,630,046 5,404,069 4.56%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 240,744 - - - 232,646 - -
Div Payout % - 109.46% - - - 104.59% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 5,777,878 5,729,729 5,640,032 5,467,193 5,653,311 5,630,046 5,404,069 4.56%
NOSH 2,408,583 2,408,583 2,408,583 2,327,599 2,327,599 2,327,599 2,327,599 2.30%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 55.34% 49.32% 50.66% 42.19% 49.98% 41.71% 31.12% -
ROE 0.80% 3.84% 2.96% 1.29% 0.45% 3.95% 2.29% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 3.54 18.76 14.19 7.55 2.35 23.53 18.03 -66.25%
EPS 1.92 9.31 7.11 3.04 1.09 10.05 5.68 -51.50%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.40 2.38 2.36 2.35 2.43 2.42 2.37 0.84%
Adjusted Per Share Value based on latest NOSH - 2,327,599
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 3.25 17.21 12.92 6.69 2.08 20.86 15.66 -64.98%
EPS 1.76 8.38 6.36 2.69 0.97 8.47 4.71 -48.15%
DPS 0.00 9.17 0.00 0.00 0.00 8.86 0.00 -
NAPS 2.2012 2.1828 2.1486 2.0828 2.1537 2.1448 2.0588 4.56%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.66 1.61 1.63 1.69 1.76 1.67 1.66 -
P/RPS 46.89 8.58 11.49 22.38 75.03 7.10 9.21 196.24%
P/EPS 86.68 17.62 23.34 55.62 161.30 17.47 30.63 100.19%
EY 1.15 5.67 4.28 1.80 0.62 5.73 3.27 -50.20%
DY 0.00 6.21 0.00 0.00 0.00 5.99 0.00 -
P/NAPS 0.69 0.68 0.69 0.72 0.72 0.69 0.70 -0.95%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 22/05/23 22/02/23 29/11/22 23/08/22 30/05/22 24/02/22 26/11/21 -
Price 1.74 1.66 1.60 1.70 1.90 1.70 1.70 -
P/RPS 49.15 8.85 11.28 22.51 80.99 7.22 9.43 200.91%
P/EPS 90.86 18.17 22.91 55.95 174.13 17.78 31.36 103.36%
EY 1.10 5.50 4.36 1.79 0.57 5.62 3.19 -50.85%
DY 0.00 6.02 0.00 0.00 0.00 5.88 0.00 -
P/NAPS 0.72 0.70 0.68 0.72 0.78 0.70 0.72 0.00%

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