[UOADEV] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
20-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 43.65%
YoY- -1.08%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 310,836 169,470 70,253 399,392 290,380 183,332 85,235 136.36%
PBT 219,478 138,203 61,736 368,398 222,433 136,445 57,381 143.97%
Tax -55,029 -23,684 -10,817 -81,992 -55,164 -23,987 -10,213 206.40%
NP 164,449 114,519 50,919 286,406 167,269 112,458 47,168 129.40%
-
NP to SH 159,096 110,754 49,701 279,551 160,831 109,971 46,103 127.84%
-
Tax Rate 25.07% 17.14% 17.52% 22.26% 24.80% 17.58% 17.80% -
Total Cost 146,387 54,951 19,334 112,986 123,111 70,874 38,067 144.85%
-
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 - 481,489 - -
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 2.91% 2.10% 0.91% 5.17% 3.11% 1.96% 0.80% -
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 12.00 6.80 2.82 16.04 11.89 7.62 3.54 125.15%
EPS 6.30 4.45 2.00 11.47 6.65 4.57 1.92 120.33%
DPS 0.00 0.00 0.00 30.00 0.00 20.00 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 - 2,624,923
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 11.84 6.46 2.68 15.22 11.06 6.98 3.25 136.20%
EPS 6.06 4.22 1.89 10.65 6.13 4.19 1.76 127.50%
DPS 0.00 0.00 0.00 28.46 0.00 18.34 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 15.33 26.89 66.29 10.85 14.21 20.49 46.89 -52.44%
P/EPS 29.96 41.15 93.70 15.50 25.66 34.15 86.68 -50.65%
EY 3.34 2.43 1.07 6.45 3.90 2.93 1.15 103.16%
DY 0.00 0.00 0.00 17.24 0.00 12.82 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 15.33 27.33 70.54 11.60 14.63 23.37 49.15 -53.91%
P/EPS 29.96 41.82 99.71 16.57 26.41 38.97 90.86 -52.17%
EY 3.34 2.39 1.00 6.03 3.79 2.57 1.10 109.26%
DY 0.00 0.00 0.00 16.13 0.00 11.24 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