[UOADEV] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 31.79%
YoY- -1.13%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 290,380 183,332 85,235 451,653 339,131 175,690 54,576 204.46%
PBT 222,433 136,445 57,381 287,213 213,388 100,739 38,188 223.38%
Tax -55,164 -23,987 -10,213 -64,453 -41,582 -26,610 -10,912 194.26%
NP 167,269 112,458 47,168 222,760 171,806 74,129 27,276 234.66%
-
NP to SH 160,831 109,971 46,103 219,937 166,882 70,689 25,385 242.01%
-
Tax Rate 24.80% 17.58% 17.80% 22.44% 19.49% 26.41% 28.57% -
Total Cost 123,111 70,874 38,067 228,893 167,325 101,561 27,300 172.70%
-
Net Worth 5,175,985 5,609,356 5,777,878 5,729,729 5,640,032 5,467,193 5,653,311 -5.70%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 481,489 - 240,744 - - - -
Div Payout % - 437.83% - 109.46% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 5,175,985 5,609,356 5,777,878 5,729,729 5,640,032 5,467,193 5,653,311 -5.70%
NOSH 2,491,552 2,408,583 2,408,583 2,408,583 2,408,583 2,327,599 2,327,599 4.63%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 57.60% 61.34% 55.34% 49.32% 50.66% 42.19% 49.98% -
ROE 3.11% 1.96% 0.80% 3.84% 2.96% 1.29% 0.45% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 11.89 7.62 3.54 18.76 14.19 7.55 2.35 194.42%
EPS 6.65 4.57 1.92 9.31 7.11 3.04 1.09 233.51%
DPS 0.00 20.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.12 2.33 2.40 2.38 2.36 2.35 2.43 -8.68%
Adjusted Per Share Value based on latest NOSH - 2,408,583
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 11.65 7.36 3.42 18.13 13.61 7.05 2.19 204.42%
EPS 6.46 4.41 1.85 8.83 6.70 2.84 1.02 241.92%
DPS 0.00 19.32 0.00 9.66 0.00 0.00 0.00 -
NAPS 2.0774 2.2514 2.319 2.2997 2.2637 2.1943 2.269 -5.70%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.69 1.56 1.66 1.61 1.63 1.69 1.76 -
P/RPS 14.21 20.49 46.89 8.58 11.49 22.38 75.03 -66.98%
P/EPS 25.66 34.15 86.68 17.62 23.34 55.62 161.30 -70.60%
EY 3.90 2.93 1.15 5.67 4.28 1.80 0.62 240.37%
DY 0.00 12.82 0.00 6.21 0.00 0.00 0.00 -
P/NAPS 0.80 0.67 0.69 0.68 0.69 0.72 0.72 7.26%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 24/08/23 22/05/23 22/02/23 29/11/22 23/08/22 30/05/22 -
Price 1.74 1.78 1.74 1.66 1.60 1.70 1.90 -
P/RPS 14.63 23.37 49.15 8.85 11.28 22.51 80.99 -68.01%
P/EPS 26.41 38.97 90.86 18.17 22.91 55.95 174.13 -71.52%
EY 3.79 2.57 1.10 5.50 4.36 1.79 0.57 253.19%
DY 0.00 11.24 0.00 6.02 0.00 0.00 0.00 -
P/NAPS 0.82 0.76 0.72 0.70 0.68 0.72 0.78 3.38%

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