[UOADEV] QoQ Quarter Result on 30-Sep-2024 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
20-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -20.82%
YoY- -4.95%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 141,366 99,217 70,253 109,012 107,048 98,097 85,235 39.98%
PBT 81,275 76,467 61,736 145,965 85,988 79,064 57,381 26.04%
Tax -31,345 -12,867 -10,817 -26,828 -31,177 -13,774 -10,213 110.76%
NP 49,930 63,600 50,919 119,137 54,811 65,290 47,168 3.85%
-
NP to SH 48,342 61,053 49,701 118,720 50,860 63,868 46,103 3.20%
-
Tax Rate 38.57% 16.83% 17.52% 18.38% 36.26% 17.42% 17.80% -
Total Cost 91,436 35,617 19,334 -10,125 52,237 32,807 38,067 79.06%
-
Net Worth 5,454,631 5,279,686 5,454,016 5,404,208 5,175,985 5,609,356 5,777,878 -3.75%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - 249,041 - 481,489 - -
Div Payout % - - - 209.77% - 753.88% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 5,454,631 5,279,686 5,454,016 5,404,208 5,175,985 5,609,356 5,777,878 -3.75%
NOSH 2,585,133 2,491,552 2,491,552 2,491,552 2,491,552 2,408,583 2,408,583 4.81%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 35.32% 64.10% 72.48% 109.29% 51.20% 66.56% 55.34% -
ROE 0.89% 1.16% 0.91% 2.20% 0.98% 1.14% 0.80% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 5.47 3.98 2.82 4.38 4.38 4.07 3.54 33.55%
EPS 1.87 2.45 2.00 4.77 2.08 2.65 1.92 -1.73%
DPS 0.00 0.00 0.00 10.00 0.00 20.00 0.00 -
NAPS 2.11 2.12 2.19 2.17 2.12 2.33 2.40 -8.20%
Adjusted Per Share Value based on latest NOSH - 2,585,133
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 5.47 3.84 2.72 4.22 4.14 3.79 3.30 39.93%
EPS 1.87 2.36 1.92 4.59 1.97 2.47 1.78 3.33%
DPS 0.00 0.00 0.00 9.63 0.00 18.63 0.00 -
NAPS 2.11 2.0423 2.1098 2.0905 2.0022 2.1699 2.235 -3.75%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.84 1.83 1.87 1.74 1.69 1.56 1.66 -
P/RPS 33.65 45.93 66.29 39.75 38.54 38.28 46.89 -19.79%
P/EPS 98.40 74.65 93.70 36.50 81.13 58.80 86.68 8.79%
EY 1.02 1.34 1.07 2.74 1.23 1.70 1.15 -7.66%
DY 0.00 0.00 0.00 5.75 0.00 12.82 0.00 -
P/NAPS 0.87 0.86 0.85 0.80 0.80 0.67 0.69 16.66%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 20/11/24 27/08/24 28/05/24 27/02/24 27/11/23 24/08/23 22/05/23 -
Price 1.84 1.86 1.99 1.86 1.74 1.78 1.74 -
P/RPS 33.65 46.69 70.54 42.49 39.69 43.68 49.15 -22.26%
P/EPS 98.40 75.87 99.71 39.02 83.53 67.10 90.86 5.44%
EY 1.02 1.32 1.00 2.56 1.20 1.49 1.10 -4.89%
DY 0.00 0.00 0.00 5.38 0.00 11.24 0.00 -
P/NAPS 0.87 0.88 0.91 0.86 0.82 0.76 0.72 13.40%

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