[UOADEV] QoQ Cumulative 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- -79.04%
YoY- 81.62%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 399,392 290,380 183,332 85,235 451,653 339,131 175,690 72.63%
PBT 368,398 222,433 136,445 57,381 287,213 213,388 100,739 136.80%
Tax -81,992 -55,164 -23,987 -10,213 -64,453 -41,582 -26,610 111.31%
NP 286,406 167,269 112,458 47,168 222,760 171,806 74,129 145.61%
-
NP to SH 279,551 160,831 109,971 46,103 219,937 166,882 70,689 149.45%
-
Tax Rate 22.26% 24.80% 17.58% 17.80% 22.44% 19.49% 26.41% -
Total Cost 112,986 123,111 70,874 38,067 228,893 167,325 101,561 7.34%
-
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 - 481,489 - 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% 3.11% 1.96% 0.80% 3.84% 2.96% 1.29% -
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 11.89 7.62 3.54 18.76 14.19 7.55 65.03%
EPS 11.47 6.65 4.57 1.92 9.31 7.11 3.04 141.77%
DPS 30.00 0.00 20.00 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 16.03 11.65 7.36 3.42 18.13 13.61 7.05 72.65%
EPS 11.22 6.46 4.41 1.85 8.83 6.70 2.84 149.28%
DPS 29.99 0.00 19.32 0.00 9.66 0.00 0.00 -
NAPS 2.169 2.0774 2.2514 2.319 2.2997 2.2637 2.1943 -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 14.21 20.49 46.89 8.58 11.49 22.38 -38.20%
P/EPS 15.50 25.66 34.15 86.68 17.62 23.34 55.62 -57.23%
EY 6.45 3.90 2.93 1.15 5.67 4.28 1.80 133.62%
DY 17.24 0.00 12.82 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 14.63 23.37 49.15 8.85 11.28 22.51 -35.64%
P/EPS 16.57 26.41 38.97 90.86 18.17 22.91 55.95 -55.47%
EY 6.03 3.79 2.57 1.10 5.50 4.36 1.79 124.22%
DY 16.13 0.00 11.24 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