[UOADEV] QoQ TTM 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- 31.1%
YoY- 67.6%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 459,295 482,312 451,653 475,576 366,718 461,887 547,484 -11.07%
PBT 322,919 306,406 287,213 349,516 283,951 301,803 316,692 1.31%
Tax -61,830 -63,754 -64,453 -77,277 -75,070 -83,891 -88,348 -21.22%
NP 261,089 242,652 222,760 272,239 208,881 217,912 228,344 9.37%
-
NP to SH 259,219 240,655 219,937 265,739 202,693 211,741 222,447 10.76%
-
Tax Rate 19.15% 20.81% 22.44% 22.11% 26.44% 27.80% 27.90% -
Total Cost 198,206 239,660 228,893 203,337 157,837 243,975 319,140 -27.27%
-
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 722,234 240,744 240,744 232,646 232,646 232,646 232,646 113.25%
Div Payout % 278.62% 100.04% 109.46% 87.55% 114.78% 109.87% 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 56.85% 50.31% 49.32% 57.24% 56.96% 47.18% 41.71% -
ROE 4.62% 4.17% 3.84% 4.71% 3.71% 3.75% 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 19.08 20.03 18.76 19.90 15.76 19.85 23.53 -13.07%
EPS 10.77 10.00 9.14 11.12 8.71 9.10 9.56 8.29%
DPS 30.00 10.00 10.00 9.73 10.00 10.00 10.00 108.42%
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 17.50 18.37 17.21 18.12 13.97 17.60 20.86 -11.07%
EPS 9.88 9.17 8.38 10.12 7.72 8.07 8.47 10.84%
DPS 27.51 9.17 9.17 8.86 8.86 8.86 8.86 113.27%
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 8.18 8.29 8.58 8.19 10.72 8.86 7.10 9.92%
P/EPS 14.49 16.61 17.62 14.66 19.40 19.34 17.47 -11.75%
EY 6.90 6.02 5.67 6.82 5.16 5.17 5.73 13.22%
DY 19.23 6.02 6.21 5.97 5.92 5.68 5.99 118.08%
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 1.75 1.66 1.60 1.70 1.90 1.70 -
P/RPS 9.33 8.74 8.85 8.04 10.78 9.57 7.22 18.69%
P/EPS 16.53 17.51 18.17 14.39 19.51 20.88 17.78 -4.75%
EY 6.05 5.71 5.50 6.95 5.12 4.79 5.62 5.05%
DY 16.85 5.71 6.02 6.08 5.88 5.26 5.88 102.14%
P/NAPS 0.76 0.73 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