[UOADEV] QoQ Cumulative Quarter Result on 31-Mar-2024 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
28-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- -82.22%
YoY- 7.8%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 169,470 70,253 399,392 290,380 183,332 85,235 451,653 -48.00%
PBT 138,203 61,736 368,398 222,433 136,445 57,381 287,213 -38.62%
Tax -23,684 -10,817 -81,992 -55,164 -23,987 -10,213 -64,453 -48.72%
NP 114,519 50,919 286,406 167,269 112,458 47,168 222,760 -35.85%
-
NP to SH 110,754 49,701 279,551 160,831 109,971 46,103 219,937 -36.73%
-
Tax Rate 17.14% 17.52% 22.26% 24.80% 17.58% 17.80% 22.44% -
Total Cost 54,951 19,334 112,986 123,111 70,874 38,067 228,893 -61.40%
-
Net Worth 5,279,686 5,454,016 5,404,208 5,175,985 5,609,356 5,777,878 5,729,729 -5.31%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 747,125 - 481,489 - 240,744 -
Div Payout % - - 267.26% - 437.83% - 109.46% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 5,279,686 5,454,016 5,404,208 5,175,985 5,609,356 5,777,878 5,729,729 -5.31%
NOSH 2,491,552 2,491,552 2,491,552 2,491,552 2,408,583 2,408,583 2,408,583 2.28%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 67.57% 72.48% 71.71% 57.60% 61.34% 55.34% 49.32% -
ROE 2.10% 0.91% 5.17% 3.11% 1.96% 0.80% 3.84% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 6.80 2.82 16.04 11.89 7.62 3.54 18.76 -49.19%
EPS 4.45 2.00 11.47 6.65 4.57 1.92 9.31 -38.89%
DPS 0.00 0.00 30.00 0.00 20.00 0.00 10.00 -
NAPS 2.12 2.19 2.17 2.12 2.33 2.40 2.38 -7.42%
Adjusted Per Share Value based on latest NOSH - 2,491,552
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 6.46 2.68 15.22 11.06 6.98 3.25 17.21 -47.99%
EPS 4.22 1.89 10.65 6.13 4.19 1.76 8.38 -36.73%
DPS 0.00 0.00 28.46 0.00 18.34 0.00 9.17 -
NAPS 2.0114 2.0778 2.0588 1.9719 2.137 2.2012 2.1828 -5.31%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.83 1.87 1.74 1.69 1.56 1.66 1.61 -
P/RPS 26.89 66.29 10.85 14.21 20.49 46.89 8.58 114.30%
P/EPS 41.15 93.70 15.50 25.66 34.15 86.68 17.62 76.11%
EY 2.43 1.07 6.45 3.90 2.93 1.15 5.67 -43.18%
DY 0.00 0.00 17.24 0.00 12.82 0.00 6.21 -
P/NAPS 0.86 0.85 0.80 0.80 0.67 0.69 0.68 16.96%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 28/05/24 27/02/24 27/11/23 24/08/23 22/05/23 22/02/23 -
Price 1.86 1.99 1.86 1.74 1.78 1.74 1.66 -
P/RPS 27.33 70.54 11.60 14.63 23.37 49.15 8.85 112.20%
P/EPS 41.82 99.71 16.57 26.41 38.97 90.86 18.17 74.41%
EY 2.39 1.00 6.03 3.79 2.57 1.10 5.50 -42.65%
DY 0.00 0.00 16.13 0.00 11.24 0.00 6.02 -
P/NAPS 0.88 0.91 0.86 0.82 0.76 0.72 0.70 16.49%

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