[UOADEV] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 136.08%
YoY- 35.03%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 183,332 85,235 451,653 339,131 175,690 54,576 547,484 -51.87%
PBT 136,445 57,381 287,213 213,388 100,739 38,188 316,692 -43.04%
Tax -23,987 -10,213 -64,453 -41,582 -26,610 -10,912 -88,348 -58.17%
NP 112,458 47,168 222,760 171,806 74,129 27,276 228,344 -37.71%
-
NP to SH 109,971 46,103 219,937 166,882 70,689 25,385 222,447 -37.55%
-
Tax Rate 17.58% 17.80% 22.44% 19.49% 26.41% 28.57% 27.90% -
Total Cost 70,874 38,067 228,893 167,325 101,561 27,300 319,140 -63.42%
-
Net Worth 5,609,356 5,777,878 5,729,729 5,640,032 5,467,193 5,653,311 5,630,046 -0.24%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 481,489 - 240,744 - - - 232,646 62.61%
Div Payout % 437.83% - 109.46% - - - 104.59% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 5,609,356 5,777,878 5,729,729 5,640,032 5,467,193 5,653,311 5,630,046 -0.24%
NOSH 2,408,583 2,408,583 2,408,583 2,408,583 2,327,599 2,327,599 2,327,599 2.31%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 61.34% 55.34% 49.32% 50.66% 42.19% 49.98% 41.71% -
ROE 1.96% 0.80% 3.84% 2.96% 1.29% 0.45% 3.95% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 7.62 3.54 18.76 14.19 7.55 2.35 23.53 -52.93%
EPS 4.57 1.92 9.31 7.11 3.04 1.09 10.05 -40.95%
DPS 20.00 0.00 10.00 0.00 0.00 0.00 10.00 58.94%
NAPS 2.33 2.40 2.38 2.36 2.35 2.43 2.42 -2.50%
Adjusted Per Share Value based on latest NOSH - 2,408,583
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 6.98 3.25 17.21 12.92 6.69 2.08 20.86 -51.89%
EPS 4.19 1.76 8.38 6.36 2.69 0.97 8.47 -37.53%
DPS 18.34 0.00 9.17 0.00 0.00 0.00 8.86 62.63%
NAPS 2.137 2.2012 2.1828 2.1486 2.0828 2.1537 2.1448 -0.24%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.56 1.66 1.61 1.63 1.69 1.76 1.67 -
P/RPS 20.49 46.89 8.58 11.49 22.38 75.03 7.10 103.09%
P/EPS 34.15 86.68 17.62 23.34 55.62 161.30 17.47 56.53%
EY 2.93 1.15 5.67 4.28 1.80 0.62 5.73 -36.13%
DY 12.82 0.00 6.21 0.00 0.00 0.00 5.99 66.30%
P/NAPS 0.67 0.69 0.68 0.69 0.72 0.72 0.69 -1.94%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 22/05/23 22/02/23 29/11/22 23/08/22 30/05/22 24/02/22 -
Price 1.78 1.74 1.66 1.60 1.70 1.90 1.70 -
P/RPS 23.37 49.15 8.85 11.28 22.51 80.99 7.22 119.28%
P/EPS 38.97 90.86 18.17 22.91 55.95 174.13 17.78 68.97%
EY 2.57 1.10 5.50 4.36 1.79 0.57 5.62 -40.72%
DY 11.24 0.00 6.02 0.00 0.00 0.00 5.88 54.20%
P/NAPS 0.76 0.72 0.70 0.68 0.72 0.78 0.70 5.65%

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