[UOADEV] QoQ TTM Result on 31-Mar-2022 [#1]

Stock

[UOADEV] UOA DEVELOPMENT BERHAD

Announcement Date

30-May-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

31-Mar-2022 [#1]

Profit Trend

QoQ- -4.81%

YoY- -30.16%

Quarter Report

UOADEV's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
TTM Result
Revenue	451,653	475,576	366,718	461,887	547,484	605,147	684,901	-24.18%
YoY %	-5.03%	29.68%	-20.60%	-15.63%	-9.53%	-11.64%	-	-
Horiz. %	65.94%	69.44%	53.54%	67.44%	79.94%	88.36%	100.00%	-
PBT	287,213	349,516	283,951	301,803	316,692	239,897	390,893	-18.52%
YoY %	-17.83%	23.09%	-5.92%	-4.70%	32.01%	-38.63%	-	-
Horiz. %	73.48%	89.41%	72.64%	77.21%	81.02%	61.37%	100.00%	-
Tax	-64,453	-77,277	-75,070	-83,891	-88,348	-77,117	-50,640	17.39%
YoY %	16.59%	-2.94%	10.51%	5.04%	-14.56%	-52.28%	-	-
Horiz. %	127.28%	152.60%	148.24%	165.66%	174.46%	152.28%	100.00%	-
NP	222,760	272,239	208,881	217,912	228,344	162,780	340,253	-24.54%
YoY %	-18.17%	30.33%	-4.14%	-4.57%	40.28%	-52.16%	-	-
Horiz. %	65.47%	80.01%	61.39%	64.04%	67.11%	47.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	219,937	265,739	202,693	211,741	222,447	158,552	334,334	-24.30%
YoY %	-17.24%	31.10%	-4.27%	-4.81%	40.30%	-52.58%	-	-
Horiz. %	65.78%	79.48%	60.63%	63.33%	66.53%	47.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.44%	22.11%	26.44%	27.80%	27.90%	32.15%	12.95%	-
YoY %	1.49%	-16.38%	-4.89%	-0.36%	-13.22%	148.26%	-	-
Horiz. %	173.28%	170.73%	204.17%	214.67%	215.44%	248.26%	100.00%	-
Total Cost	228,893	203,337	157,837	243,975	319,140	442,367	344,648	-23.82%
YoY %	12.57%	28.83%	-35.31%	-23.55%	-27.86%	28.35%	-	-
Horiz. %	66.41%	59.00%	45.80%	70.79%	92.60%	128.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,729,729	5,640,032	5,467,193	5,653,311	5,630,046	5,404,069	5,182,002	6.90%
YoY %	1.59%	3.16%	-3.29%	0.41%	4.18%	4.29%	-	-
Horiz. %	110.57%	108.84%	105.50%	109.10%	108.65%	104.29%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	240,744	232,646	232,646	232,646	232,646	318,565	318,565	-16.99%
YoY %	3.48%	0.00%	0.00%	0.00%	-26.97%	0.00%	-	-
Horiz. %	75.57%	73.03%	73.03%	73.03%	73.03%	100.00%	100.00%	-
Div Payout %	109.46%	87.55%	114.78%	109.87%	104.59%	200.92%	95.28%	-
YoY %	25.03%	-23.72%	4.47%	5.05%	-47.94%	110.87%	-	-
Horiz. %	114.88%	91.89%	120.47%	115.31%	109.77%	210.87%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	5,729,729	5,640,032	5,467,193	5,653,311	5,630,046	5,404,069	5,182,002	6.90%
YoY %	1.59%	3.16%	-3.29%	0.41%	4.18%	4.29%	-	-
Horiz. %	110.57%	108.84%	105.50%	109.10%	108.65%	104.29%	100.00%	-
NOSH	2,408,583	2,408,583	2,327,599	2,327,599	2,327,599	2,327,599	2,124,905	8.68%
YoY %	0.00%	3.48%	0.00%	0.00%	0.00%	9.54%	-	-
Horiz. %	113.35%	113.35%	109.54%	109.54%	109.54%	109.54%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	49.32%	57.24%	56.96%	47.18%	41.71%	26.90%	49.68%	-
YoY %	-13.84%	0.49%	20.73%	13.11%	55.06%	-45.85%	-	-
Horiz. %	99.28%	115.22%	114.65%	94.97%	83.96%	54.15%	100.00%	-
ROE	3.84%	4.71%	3.71%	3.75%	3.95%	2.93%	6.45%	-
YoY %	-18.47%	26.95%	-1.07%	-5.06%	34.81%	-54.57%	-	-
Horiz. %	59.53%	73.02%	57.52%	58.14%	61.24%	45.43%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	18.76	19.90	15.76	19.85	23.53	26.54	32.25	-30.24%
YoY %	-5.73%	26.27%	-20.60%	-15.64%	-11.34%	-17.71%	-	-
Horiz. %	58.17%	61.71%	48.87%	61.55%	72.96%	82.29%	100.00%	-
EPS	9.14	11.12	8.71	9.10	9.56	6.95	15.74	-30.32%
YoY %	-17.81%	27.67%	-4.29%	-4.81%	37.55%	-55.84%	-	-
Horiz. %	58.07%	70.65%	55.34%	57.81%	60.74%	44.16%	100.00%	-
DPS	10.00	9.73	10.00	10.00	10.00	13.97	15.00	-23.62%
YoY %	2.77%	-2.70%	0.00%	0.00%	-28.42%	-6.87%	-	-
Horiz. %	66.67%	64.87%	66.67%	66.67%	66.67%	93.13%	100.00%	-
NAPS	2.38	2.36	2.35	2.43	2.42	2.37	2.44	-1.64%
YoY %	0.85%	0.43%	-3.29%	0.41%	2.11%	-2.87%	-	-
Horiz. %	97.54%	96.72%	96.31%	99.59%	99.18%	97.13%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 2,327,599
RPS	18.13	19.09	14.72	18.54	21.97	24.29	27.49	-24.17%
YoY %	-5.03%	29.69%	-20.60%	-15.61%	-9.55%	-11.64%	-	-
Horiz. %	65.95%	69.44%	53.55%	67.44%	79.92%	88.36%	100.00%	-
EPS	8.83	10.67	8.14	8.50	8.93	6.36	13.42	-24.29%
YoY %	-17.24%	31.08%	-4.24%	-4.82%	40.41%	-52.61%	-	-
Horiz. %	65.80%	79.51%	60.66%	63.34%	66.54%	47.39%	100.00%	-
DPS	9.66	9.34	9.34	9.34	9.34	12.79	12.79	-17.02%
YoY %	3.43%	0.00%	0.00%	0.00%	-26.97%	0.00%	-	-
Horiz. %	75.53%	73.03%	73.03%	73.03%	73.03%	100.00%	100.00%	-
NAPS	2.2997	2.2637	2.1943	2.269	2.2597	2.169	2.0798	6.91%
YoY %	1.59%	3.16%	-3.29%	0.41%	4.18%	4.29%	-	-
Horiz. %	110.57%	108.84%	105.51%	109.10%	108.65%	104.29%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	-
Price	1.61	1.63	1.69	1.76	1.67	1.66	1.64	-
P/RPS	8.58	8.19	10.72	8.86	7.10	6.25	5.09	41.50%
YoY %	4.76%	-23.60%	20.99%	24.79%	13.60%	22.79%	-	-
Horiz. %	168.57%	160.90%	210.61%	174.07%	139.49%	122.79%	100.00%	-
P/EPS	17.62	14.66	19.40	19.34	17.47	23.87	10.42	41.80%
YoY %	20.19%	-24.43%	0.31%	10.70%	-26.81%	129.08%	-	-
Horiz. %	169.10%	140.69%	186.18%	185.60%	167.66%	229.08%	100.00%	-
EY	5.67	6.82	5.16	5.17	5.73	4.19	9.60	-29.53%
YoY %	-16.86%	32.17%	-0.19%	-9.77%	36.75%	-56.35%	-	-
Horiz. %	59.06%	71.04%	53.75%	53.85%	59.69%	43.65%	100.00%	-
DY	6.21	5.97	5.92	5.68	5.99	8.42	9.15	-22.71%
YoY %	4.02%	0.84%	4.23%	-5.18%	-28.86%	-7.98%	-	-
Horiz. %	67.87%	65.25%	64.70%	62.08%	65.46%	92.02%	100.00%	-
P/NAPS	0.68	0.69	0.72	0.72	0.69	0.70	0.67	0.98%
YoY %	-1.45%	-4.17%	0.00%	4.35%	-1.43%	4.48%	-	-
Horiz. %	101.49%	102.99%	107.46%	107.46%	102.99%	104.48%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	22/02/23	29/11/22	23/08/22	30/05/22	24/02/22	26/11/21	26/08/21	-
Price	1.66	1.60	1.70	1.90	1.70	1.70	1.62	-
P/RPS	8.85	8.04	10.78	9.57	7.22	6.41	5.02	45.78%
YoY %	10.07%	-25.42%	12.64%	32.55%	12.64%	27.69%	-	-
Horiz. %	176.29%	160.16%	214.74%	190.64%	143.82%	127.69%	100.00%	-
P/EPS	18.17	14.39	19.51	20.88	17.78	24.45	10.29	45.94%
YoY %	26.27%	-26.24%	-6.56%	17.44%	-27.28%	137.61%	-	-
Horiz. %	176.58%	139.84%	189.60%	202.92%	172.79%	237.61%	100.00%	-
EY	5.50	6.95	5.12	4.79	5.62	4.09	9.72	-31.51%
YoY %	-20.86%	35.74%	6.89%	-14.77%	37.41%	-57.92%	-	-
Horiz. %	56.58%	71.50%	52.67%	49.28%	57.82%	42.08%	100.00%	-
DY	6.02	6.08	5.88	5.26	5.88	8.22	9.26	-24.89%
YoY %	-0.99%	3.40%	11.79%	-10.54%	-28.47%	-11.23%	-	-
Horiz. %	65.01%	65.66%	63.50%	56.80%	63.50%	88.77%	100.00%	-
P/NAPS	0.70	0.68	0.72	0.78	0.70	0.72	0.66	3.98%
YoY %	2.94%	-5.56%	-7.69%	11.43%	-2.78%	9.09%	-	-
Horiz. %	106.06%	103.03%	109.09%	118.18%	106.06%	109.09%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 12:25:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-14 12:25:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-14 12:20:00

VOLUME BREAKOUT

10 Mins

BUY

2024-05-14 12:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-14 12:20:00

EMA 5

5 Mins

BUY

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 >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

372

GENTING

GENTING BHD

342

YTLPOWR

YTL POWER INTERNATIONAL BHD

332

PTRANS

PERAK TRANSIT BERHAD

330

MPI

MALAYSIAN PACIFIC INDUSTRIES

328

HLIND

HONG LEONG INDUSTRIES BHD

323

GENM

GENTING MALAYSIA BERHAD

271

TOPGLOV

TOP GLOVE CORPORATION BHD

251

PBBANK

PUBLIC BANK BHD

231

Daily Stocks

HSI-CXG

0.21

0.00

228,411,400

MMAG-WC

0.15

-0.005

170,753,100

FPHB

0.415

+0.175

135,364,200

HSI-HUZ

0.24

0.00

103,754,200

MMAG

0.38

+0.005

65,743,600

HSI-CT2

0.095

-0.005

37,824,300

ICONIC

0.105

-0.01

37,278,500

0.25

+0.04

33,728,200

HSI-HUT

0.12

0.00

33,589,700

0.35

+0.015

31,709,900

More active Stocks

MPI

32.48

+0.40

195,000

PTT

1.94

+0.37

2,949,200

UTDPLT

25.60

+0.24

205,700

BNASTRA

1.88

+0.18

2,219,000

HEIM

23.90

+0.18

53,300

FPHB

0.415

+0.175

135,364,200

CRESNDO

3.61

+0.16

846,800

HSI-CV5

1.09

+0.15

11,600

YTL

3.53

+0.14

18,679,000

YTLPOWR

5.05

+0.13

20,400,400

More gainer Stocks

ALLIANZ

21.30

-0.46

65,800

AJI

18.70

-0.20

347,500

GESHEN

4.10

-0.20

134,300

HLFG

17.52

-0.20

70,000

IDEAL

3.40

-0.20

6,000

KOBAY

2.30

-0.19

4,236,700

HLBANK

19.48

-0.12

105,400

KUAISHO-C17

0.08

-0.12

58,800

AMWAY

7.23

-0.11

2,900

DXN-CM

0.055

-0.095

50,000

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