[UOADEV] QoQ Cumulative 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- -88.59%
YoY- -29.66%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 451,653 339,131 175,690 54,576 547,484 411,039 356,456 17.04%
PBT 287,213 213,388 100,739 38,188 316,692 180,564 133,480 66.43%
Tax -64,453 -41,582 -26,610 -10,912 -88,348 -52,653 -39,888 37.57%
NP 222,760 171,806 74,129 27,276 228,344 127,911 93,592 77.98%
-
NP to SH 219,937 166,882 70,689 25,385 222,447 123,590 90,443 80.54%
-
Tax Rate 22.44% 19.49% 26.41% 28.57% 27.90% 29.16% 29.88% -
Total Cost 228,893 167,325 101,561 27,300 319,140 283,128 262,864 -8.78%
-
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% 2.96% 1.29% 0.45% 3.95% 2.29% 1.75% -
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 14.19 7.55 2.35 23.53 18.03 16.78 7.69%
EPS 9.31 7.11 3.04 1.09 10.05 5.68 4.26 68.16%
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 13.61 7.05 2.19 21.97 16.50 14.31 17.03%
EPS 8.83 6.70 2.84 1.02 8.93 4.96 3.63 80.57%
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 11.49 22.38 75.03 7.10 9.21 9.77 -8.27%
P/EPS 17.62 23.34 55.62 161.30 17.47 30.63 38.51 -40.53%
EY 5.67 4.28 1.80 0.62 5.73 3.27 2.60 67.92%
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 11.28 22.51 80.99 7.22 9.43 9.65 -5.59%
P/EPS 18.17 22.91 55.95 174.13 17.78 31.36 38.04 -38.81%
EY 5.50 4.36 1.79 0.57 5.62 3.19 2.63 63.31%
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