[UOADEV] QoQ Quarter 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- -74.32%
YoY- -29.66%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 112,522 163,441 121,114 54,576 136,445 54,583 216,283 -35.23%
PBT 73,825 112,649 62,551 38,188 136,128 47,084 80,403 -5.51%
Tax -22,871 -14,972 -15,698 -10,912 -35,695 -12,765 -24,519 -4.52%
NP 50,954 97,677 46,853 27,276 100,433 34,319 55,884 -5.95%
-
NP to SH 53,055 96,193 45,304 25,385 98,857 33,147 54,352 -1.59%
-
Tax Rate 30.98% 13.29% 25.10% 28.57% 26.22% 27.11% 30.50% -
Total Cost 61,568 65,764 74,261 27,300 36,012 20,264 160,399 -47.09%
-
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%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 240,744 - - - 232,646 - - -
Div Payout % 453.76% - - - 235.34% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
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%
NOSH 2,408,583 2,408,583 2,327,599 2,327,599 2,327,599 2,327,599 2,124,905 8.68%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 45.28% 59.76% 38.69% 49.98% 73.61% 62.87% 25.84% -
ROE 0.93% 1.71% 0.83% 0.45% 1.76% 0.61% 1.05% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 4.67 6.84 5.21 2.35 5.86 2.39 10.18 -40.43%
EPS 2.20 4.03 1.95 1.09 4.25 1.45 2.56 -9.58%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.38 2.36 2.35 2.43 2.42 2.37 2.44 -1.64%
Adjusted Per Share Value based on latest NOSH - 2,327,599
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 4.29 6.23 4.61 2.08 5.20 2.08 8.24 -35.20%
EPS 2.02 3.66 1.73 0.97 3.77 1.26 2.07 -1.61%
DPS 9.17 0.00 0.00 0.00 8.86 0.00 0.00 -
NAPS 2.1828 2.1486 2.0828 2.1537 2.1448 2.0588 1.9742 6.90%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
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 34.45 23.83 32.46 75.03 28.47 69.35 16.10 65.82%
P/EPS 73.06 40.50 86.79 161.30 39.30 114.19 64.08 9.11%
EY 1.37 2.47 1.15 0.62 2.54 0.88 1.56 -8.27%
DY 6.21 0.00 0.00 0.00 5.99 0.00 0.00 -
P/NAPS 0.68 0.69 0.72 0.72 0.69 0.70 0.67 0.98%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
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 35.52 23.40 32.66 80.99 28.99 71.02 15.91 70.56%
P/EPS 75.32 39.75 87.30 174.13 40.01 116.94 63.30 12.25%
EY 1.33 2.52 1.15 0.57 2.50 0.86 1.58 -10.82%
DY 6.02 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 0.70 0.68 0.72 0.78 0.70 0.72 0.66 3.98%

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