[UOADEV] QoQ Quarter Result on 31-Dec-2023 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 133.43%
YoY- 123.77%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 109,012 107,048 98,097 85,235 112,522 163,441 121,114 -6.75%
PBT 145,965 85,988 79,064 57,381 73,825 112,649 62,551 75.65%
Tax -26,828 -31,177 -13,774 -10,213 -22,871 -14,972 -15,698 42.80%
NP 119,137 54,811 65,290 47,168 50,954 97,677 46,853 85.98%
-
NP to SH 118,720 50,860 63,868 46,103 53,055 96,193 45,304 89.74%
-
Tax Rate 18.38% 36.26% 17.42% 17.80% 30.98% 13.29% 25.10% -
Total Cost -10,125 52,237 32,807 38,067 61,568 65,764 74,261 -
-
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 249,041 - 481,489 - 240,744 - - -
Div Payout % 209.77% - 753.88% - 453.76% - - -
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 109.29% 51.20% 66.56% 55.34% 45.28% 59.76% 38.69% -
ROE 2.20% 0.98% 1.14% 0.80% 0.93% 1.71% 0.83% -
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 4.38 4.38 4.07 3.54 4.67 6.84 5.21 -10.89%
EPS 4.77 2.08 2.65 1.92 2.20 4.03 1.95 81.25%
DPS 10.00 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 - 2,491,552
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 4.38 4.30 3.94 3.42 4.52 6.56 4.86 -6.68%
EPS 4.76 2.04 2.56 1.85 2.13 3.86 1.82 89.49%
DPS 10.00 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 39.75 38.54 38.28 46.89 34.45 23.83 32.46 14.41%
P/EPS 36.50 81.13 58.80 86.68 73.06 40.50 86.79 -43.77%
EY 2.74 1.23 1.70 1.15 1.37 2.47 1.15 78.10%
DY 5.75 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 42.49 39.69 43.68 49.15 35.52 23.40 32.66 19.11%
P/EPS 39.02 83.53 67.10 90.86 75.32 39.75 87.30 -41.45%
EY 2.56 1.20 1.49 1.10 1.33 2.52 1.15 70.24%
DY 5.38 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