[UOADEV] YoY Quarter Result on 30-Jun-2022 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 78.47%
YoY- -16.65%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 98,097 121,114 216,283 140,882 344,330 304,963 465,611 -22.85%
PBT 79,064 62,551 80,403 40,095 169,598 174,618 227,018 -16.11%
Tax -13,774 -15,698 -24,519 -14,403 -40,792 -44,046 -55,892 -20.81%
NP 65,290 46,853 55,884 25,692 128,806 130,572 171,126 -14.82%
-
NP to SH 63,868 45,304 54,352 23,180 125,088 118,033 165,651 -14.68%
-
Tax Rate 17.42% 25.10% 30.50% 35.92% 24.05% 25.22% 24.62% -
Total Cost 32,807 74,261 160,399 115,190 215,524 174,391 294,485 -30.62%
-
Net Worth 5,609,356 5,467,193 5,182,002 4,934,718 4,609,345 4,211,465 3,786,308 6.76%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 481,489 - - - - - - -
Div Payout % 753.88% - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 5,609,356 5,467,193 5,182,002 4,934,718 4,609,345 4,211,465 3,786,308 6.76%
NOSH 2,408,583 2,327,599 2,124,905 1,967,157 1,844,871 1,734,247 1,632,029 6.69%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 66.56% 38.69% 25.84% 18.24% 37.41% 42.82% 36.75% -
ROE 1.14% 0.83% 1.05% 0.47% 2.71% 2.80% 4.38% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 4.07 5.21 10.18 7.17 18.68 17.60 28.53 -27.70%
EPS 2.65 1.95 2.56 1.18 6.78 6.81 10.15 -20.04%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.35 2.44 2.51 2.50 2.43 2.32 0.07%
Adjusted Per Share Value based on latest NOSH - 2,327,599
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3.94 4.86 8.68 5.65 13.82 12.24 18.69 -22.84%
EPS 2.56 1.82 2.18 0.93 5.02 4.74 6.65 -14.70%
DPS 19.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2514 2.1943 2.0798 1.9806 1.85 1.6903 1.5197 6.76%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.56 1.69 1.64 1.85 2.40 2.38 2.55 -
P/RPS 38.28 32.46 16.10 25.82 12.85 13.53 8.94 27.41%
P/EPS 58.80 86.79 64.08 156.91 35.37 34.95 25.12 15.22%
EY 1.70 1.15 1.56 0.64 2.83 2.86 3.98 -13.21%
DY 12.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.67 0.74 0.96 0.98 1.10 -7.92%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 23/08/22 26/08/21 26/08/20 26/08/19 28/08/18 23/08/17 -
Price 1.78 1.70 1.62 1.69 2.07 2.37 2.57 -
P/RPS 43.68 32.66 15.91 23.58 11.08 13.47 9.01 30.07%
P/EPS 67.10 87.30 63.30 143.34 30.51 34.80 25.32 17.62%
EY 1.49 1.15 1.58 0.70 3.28 2.87 3.95 -14.99%
DY 11.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.72 0.66 0.67 0.83 0.98 1.11 -6.11%

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