[UOADEV] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -20.37%
YoY- -47.13%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 99,217 70,253 109,012 107,048 98,097 85,235 112,522 -8.05%
PBT 76,467 61,736 145,965 85,988 79,064 57,381 73,825 2.37%
Tax -12,867 -10,817 -26,828 -31,177 -13,774 -10,213 -22,871 -31.87%
NP 63,600 50,919 119,137 54,811 65,290 47,168 50,954 15.94%
-
NP to SH 61,053 49,701 118,720 50,860 63,868 46,103 53,055 9.82%
-
Tax Rate 16.83% 17.52% 18.38% 36.26% 17.42% 17.80% 30.98% -
Total Cost 35,617 19,334 -10,125 52,237 32,807 38,067 61,568 -30.59%
-
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 - - 249,041 - 481,489 - 240,744 -
Div Payout % - - 209.77% - 753.88% - 453.76% -
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 64.10% 72.48% 109.29% 51.20% 66.56% 55.34% 45.28% -
ROE 1.16% 0.91% 2.20% 0.98% 1.14% 0.80% 0.93% -
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 3.98 2.82 4.38 4.38 4.07 3.54 4.67 -10.11%
EPS 2.45 2.00 4.77 2.08 2.65 1.92 2.20 7.44%
DPS 0.00 0.00 10.00 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 3.78 2.68 4.15 4.08 3.74 3.25 4.29 -8.09%
EPS 2.33 1.89 4.52 1.94 2.43 1.76 2.02 9.99%
DPS 0.00 0.00 9.49 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 45.93 66.29 39.75 38.54 38.28 46.89 34.45 21.15%
P/EPS 74.65 93.70 36.50 81.13 58.80 86.68 73.06 1.44%
EY 1.34 1.07 2.74 1.23 1.70 1.15 1.37 -1.46%
DY 0.00 0.00 5.75 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 46.69 70.54 42.49 39.69 43.68 49.15 35.52 20.01%
P/EPS 75.87 99.71 39.02 83.53 67.10 90.86 75.32 0.48%
EY 1.32 1.00 2.56 1.20 1.49 1.10 1.33 -0.50%
DY 0.00 0.00 5.38 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