[UOADEV] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -17.24%
YoY- -1.13%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 402,902 459,295 482,312 451,653 475,576 366,718 461,887 -8.69%
PBT 296,258 322,919 306,406 287,213 349,516 283,951 301,803 -1.22%
Tax -78,035 -61,830 -63,754 -64,453 -77,277 -75,070 -83,891 -4.70%
NP 218,223 261,089 242,652 222,760 272,239 208,881 217,912 0.09%
-
NP to SH 213,886 259,219 240,655 219,937 265,739 202,693 211,741 0.67%
-
Tax Rate 26.34% 19.15% 20.81% 22.44% 22.11% 26.44% 27.80% -
Total Cost 184,679 198,206 239,660 228,893 203,337 157,837 243,975 -16.92%
-
Net Worth 5,175,985 5,609,356 5,777,878 5,729,729 5,640,032 5,467,193 5,653,311 -5.70%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 722,234 722,234 240,744 240,744 232,646 232,646 232,646 112.66%
Div Payout % 337.67% 278.62% 100.04% 109.46% 87.55% 114.78% 109.87% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 5,175,985 5,609,356 5,777,878 5,729,729 5,640,032 5,467,193 5,653,311 -5.70%
NOSH 2,491,552 2,408,583 2,408,583 2,408,583 2,408,583 2,327,599 2,327,599 4.63%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 54.16% 56.85% 50.31% 49.32% 57.24% 56.96% 47.18% -
ROE 4.13% 4.62% 4.17% 3.84% 4.71% 3.71% 3.75% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 16.50 19.08 20.03 18.76 19.90 15.76 19.85 -11.58%
EPS 8.76 10.77 10.00 9.14 11.12 8.71 9.10 -2.50%
DPS 30.00 30.00 10.00 10.00 9.73 10.00 10.00 107.86%
NAPS 2.12 2.33 2.40 2.38 2.36 2.35 2.43 -8.68%
Adjusted Per Share Value based on latest NOSH - 2,408,583
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 15.35 17.50 18.37 17.21 18.12 13.97 17.60 -8.70%
EPS 8.15 9.88 9.17 8.38 10.12 7.72 8.07 0.65%
DPS 27.51 27.51 9.17 9.17 8.86 8.86 8.86 112.68%
NAPS 1.9719 2.137 2.2012 2.1828 2.1486 2.0828 2.1537 -5.70%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.69 1.56 1.66 1.61 1.63 1.69 1.76 -
P/RPS 10.24 8.18 8.29 8.58 8.19 10.72 8.86 10.12%
P/EPS 19.29 14.49 16.61 17.62 14.66 19.40 19.34 -0.17%
EY 5.18 6.90 6.02 5.67 6.82 5.16 5.17 0.12%
DY 17.75 19.23 6.02 6.21 5.97 5.92 5.68 113.59%
P/NAPS 0.80 0.67 0.69 0.68 0.69 0.72 0.72 7.26%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 24/08/23 22/05/23 22/02/23 29/11/22 23/08/22 30/05/22 -
Price 1.74 1.78 1.75 1.66 1.60 1.70 1.90 -
P/RPS 10.54 9.33 8.74 8.85 8.04 10.78 9.57 6.64%
P/EPS 19.86 16.53 17.51 18.17 14.39 19.51 20.88 -3.28%
EY 5.03 6.05 5.71 5.50 6.95 5.12 4.79 3.30%
DY 17.24 16.85 5.71 6.02 6.08 5.88 5.26 120.48%
P/NAPS 0.82 0.76 0.73 0.70 0.68 0.72 0.78 3.38%

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