[UOADEV] QoQ TTM 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- -17.49%

YoY- -19.51%

Quarter Report

UOADEV's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
TTM Result
Revenue	384,410	399,392	402,902	459,295	482,312	451,653	475,576	-13.21%
YoY %	-3.75%	-0.87%	-12.28%	-4.77%	6.79%	-5.03%	-	-
Horiz. %	80.83%	83.98%	84.72%	96.58%	101.42%	94.97%	100.00%	-
PBT	372,753	368,398	296,258	322,919	306,406	287,213	349,516	4.38%
YoY %	1.18%	24.35%	-8.26%	5.39%	6.68%	-17.83%	-	-
Horiz. %	106.65%	105.40%	84.76%	92.39%	87.67%	82.17%	100.00%	-
Tax	-82,596	-81,992	-78,035	-61,830	-63,754	-64,453	-77,277	4.53%
YoY %	-0.74%	-5.07%	-26.21%	3.02%	1.08%	16.59%	-	-
Horiz. %	106.88%	106.10%	100.98%	80.01%	82.50%	83.41%	100.00%	-
NP	290,157	286,406	218,223	261,089	242,652	222,760	272,239	4.33%
YoY %	1.31%	31.24%	-16.42%	7.60%	8.93%	-18.17%	-	-
Horiz. %	106.58%	105.20%	80.16%	95.90%	89.13%	81.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	283,149	279,551	213,886	259,219	240,655	219,937	265,739	4.31%
YoY %	1.29%	30.70%	-17.49%	7.71%	9.42%	-17.24%	-	-
Horiz. %	106.55%	105.20%	80.49%	97.55%	90.56%	82.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.16%	22.26%	26.34%	19.15%	20.81%	22.44%	22.11%	-
YoY %	-0.45%	-15.49%	37.55%	-7.98%	-7.26%	1.49%	-	-
Horiz. %	100.23%	100.68%	119.13%	86.61%	94.12%	101.49%	100.00%	-
Total Cost	94,253	112,986	184,679	198,206	239,660	228,893	203,337	-40.07%
YoY %	-16.58%	-38.82%	-6.82%	-17.30%	4.70%	12.57%	-	-
Horiz. %	46.35%	55.57%	90.82%	97.48%	117.86%	112.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,454,016	5,404,208	5,175,985	5,609,356	5,777,878	5,729,729	5,640,032	-2.20%
YoY %	0.92%	4.41%	-7.73%	-2.92%	0.84%	1.59%	-	-
Horiz. %	96.70%	95.82%	91.77%	99.46%	102.44%	101.59%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Dividend
Div	730,531	730,531	722,234	722,234	240,744	240,744	232,646	114.28%
YoY %	0.00%	1.15%	0.00%	200.00%	0.00%	3.48%	-	-
Horiz. %	314.01%	314.01%	310.44%	310.44%	103.48%	103.48%	100.00%	-
Div Payout %	258.00%	261.32%	337.67%	278.62%	100.04%	109.46%	87.55%	-
YoY %	-1.27%	-22.61%	21.19%	178.51%	-8.61%	25.03%	-	-
Horiz. %	294.69%	298.48%	385.69%	318.24%	114.27%	125.03%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Equity
Net Worth	5,454,016	5,404,208	5,175,985	5,609,356	5,777,878	5,729,729	5,640,032	-2.20%
YoY %	0.92%	4.41%	-7.73%	-2.92%	0.84%	1.59%	-	-
Horiz. %	96.70%	95.82%	91.77%	99.46%	102.44%	101.59%	100.00%	-
NOSH	2,491,552	2,491,552	2,491,552	2,408,583	2,408,583	2,408,583	2,408,583	2.28%
YoY %	0.00%	0.00%	3.44%	0.00%	0.00%	0.00%	-	-
Horiz. %	103.44%	103.44%	103.44%	100.00%	100.00%	100.00%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Ratio Analysis
NP Margin	75.48%	71.71%	54.16%	56.85%	50.31%	49.32%	57.24%	-
YoY %	5.26%	32.40%	-4.73%	13.00%	2.01%	-13.84%	-	-
Horiz. %	131.87%	125.28%	94.62%	99.32%	87.89%	86.16%	100.00%	-
ROE	5.19%	5.17%	4.13%	4.62%	4.17%	3.84%	4.71%	-
YoY %	0.39%	25.18%	-10.61%	10.79%	8.59%	-18.47%	-	-
Horiz. %	110.19%	109.77%	87.69%	98.09%	88.54%	81.53%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Per Share
RPS	15.44	16.04	16.50	19.08	20.03	18.76	19.90	-15.55%
YoY %	-3.74%	-2.79%	-13.52%	-4.74%	6.77%	-5.73%	-	-
Horiz. %	77.59%	80.60%	82.91%	95.88%	100.65%	94.27%	100.00%	-
EPS	11.37	11.23	8.76	10.77	10.00	9.14	11.12	1.49%
YoY %	1.25%	28.20%	-18.66%	7.70%	9.41%	-17.81%	-	-
Horiz. %	102.25%	100.99%	78.78%	96.85%	89.93%	82.19%	100.00%	-
DPS	29.33	29.33	30.00	30.00	10.00	10.00	9.73	108.53%
YoY %	0.00%	-2.23%	0.00%	200.00%	0.00%	2.77%	-	-
Horiz. %	301.44%	301.44%	308.32%	308.32%	102.77%	102.77%	100.00%	-
NAPS	2.19	2.17	2.12	2.33	2.40	2.38	2.36	-4.85%
YoY %	0.92%	2.36%	-9.01%	-2.92%	0.84%	0.85%	-	-
Horiz. %	92.80%	91.95%	89.83%	98.73%	101.69%	100.85%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Adjusted Per Share Value based on latest NOSH - 2,491,552
RPS	15.43	16.03	16.17	18.43	19.36	18.13	19.09	-13.21%
YoY %	-3.74%	-0.87%	-12.26%	-4.80%	6.78%	-5.03%	-	-
Horiz. %	80.83%	83.97%	84.70%	96.54%	101.41%	94.97%	100.00%	-
EPS	11.36	11.22	8.58	10.40	9.66	8.83	10.67	4.26%
YoY %	1.25%	30.77%	-17.50%	7.66%	9.40%	-17.24%	-	-
Horiz. %	106.47%	105.15%	80.41%	97.47%	90.53%	82.76%	100.00%	-
DPS	29.32	29.32	28.99	28.99	9.66	9.66	9.34	114.24%
YoY %	0.00%	1.14%	0.00%	200.10%	0.00%	3.43%	-	-
Horiz. %	313.92%	313.92%	310.39%	310.39%	103.43%	103.43%	100.00%	-
NAPS	2.189	2.169	2.0774	2.2514	2.319	2.2997	2.2637	-2.21%
YoY %	0.92%	4.41%	-7.73%	-2.92%	0.84%	1.59%	-	-
Horiz. %	96.70%	95.82%	91.77%	99.46%	102.44%	101.59%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	-
Price	1.87	1.74	1.69	1.56	1.66	1.61	1.63	-
P/RPS	12.11	10.85	10.24	8.18	8.29	8.58	8.19	29.75%
YoY %	11.61%	5.96%	25.18%	-1.33%	-3.38%	4.76%	-	-
Horiz. %	147.86%	132.48%	125.03%	99.88%	101.22%	104.76%	100.00%	-
P/EPS	16.45	15.50	19.29	14.49	16.61	17.62	14.66	7.97%
YoY %	6.13%	-19.65%	33.13%	-12.76%	-5.73%	20.19%	-	-
Horiz. %	112.21%	105.73%	131.58%	98.84%	113.30%	120.19%	100.00%	-
EY	6.08	6.45	5.18	6.90	6.02	5.67	6.82	-7.36%
YoY %	-5.74%	24.52%	-24.93%	14.62%	6.17%	-16.86%	-	-
Horiz. %	89.15%	94.57%	75.95%	101.17%	88.27%	83.14%	100.00%	-
DY	15.69	16.86	17.75	19.23	6.02	6.21	5.97	90.33%
YoY %	-6.94%	-5.01%	-7.70%	219.44%	-3.06%	4.02%	-	-
Horiz. %	262.81%	282.41%	297.32%	322.11%	100.84%	104.02%	100.00%	-
P/NAPS	0.85	0.80	0.80	0.67	0.69	0.68	0.69	14.90%
YoY %	6.25%	0.00%	19.40%	-2.90%	1.47%	-1.45%	-	-
Horiz. %	123.19%	115.94%	115.94%	97.10%	100.00%	98.55%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Price Multiplier on Announcement Date
Date	28/05/24	27/02/24	27/11/23	24/08/23	22/05/23	22/02/23	29/11/22	-
Price	1.99	1.86	1.74	1.78	1.75	1.66	1.60	-
P/RPS	12.89	11.60	10.54	9.33	8.74	8.85	8.04	36.94%
YoY %	11.12%	10.06%	12.97%	6.75%	-1.24%	10.07%	-	-
Horiz. %	160.32%	144.28%	131.09%	116.04%	108.71%	110.07%	100.00%	-
P/EPS	17.50	16.57	19.86	16.53	17.51	18.17	14.39	13.91%
YoY %	5.61%	-16.57%	20.15%	-5.60%	-3.63%	26.27%	-	-
Horiz. %	121.61%	115.15%	138.01%	114.87%	121.68%	126.27%	100.00%	-
EY	5.71	6.03	5.03	6.05	5.71	5.50	6.95	-12.26%
YoY %	-5.31%	19.88%	-16.86%	5.95%	3.82%	-20.86%	-	-
Horiz. %	82.16%	86.76%	72.37%	87.05%	82.16%	79.14%	100.00%	-
DY	14.74	15.77	17.24	16.85	5.71	6.02	6.08	80.36%
YoY %	-6.53%	-8.53%	2.31%	195.10%	-5.15%	-0.99%	-	-
Horiz. %	242.43%	259.38%	283.55%	277.14%	93.91%	99.01%	100.00%	-
P/NAPS	0.91	0.86	0.82	0.76	0.73	0.70	0.68	21.41%
YoY %	5.81%	4.88%	7.89%	4.11%	4.29%	2.94%	-	-
Horiz. %	133.82%	126.47%	120.59%	111.76%	107.35%	102.94%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:50:00

EMA 5

5 Mins

SELL

2024-07-03 16:05:00

EMA 5

5 Mins

BUY

2024-07-03 16:00:00

EMA 5

5 Mins

SELL

2024-07-03 15:55:00

EMA 5

5 Mins

BUY

2024-07-03 15:40:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

949

MPI

MALAYSIAN PACIFIC INDUSTRIES

916

SALCON

SALCON BHD

872

HLIND

HONG LEONG INDUSTRIES BHD

815

YTLPOWR

YTL POWER INTERNATIONAL BHD

700

WCT

WCT HOLDINGS BERHAD

574

GENTING

GENTING BHD

565

JCY

JCY INTERNATIONAL BERHAD

547

PBBANK

PUBLIC BANK BHD

524

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More