[UOADEV] QoQ TTM Result on 31-Mar-2024 [#1]

Announcement Date
28-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 1.29%
YoY- 17.66%
Quarter Report
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 385,530 384,410 399,392 402,902 459,295 482,312 451,653 -10.02%
PBT 370,156 372,753 368,398 296,258 322,919 306,406 287,213 18.44%
Tax -81,689 -82,596 -81,992 -78,035 -61,830 -63,754 -64,453 17.13%
NP 288,467 290,157 286,406 218,223 261,089 242,652 222,760 18.82%
-
NP to SH 280,334 283,149 279,551 213,886 259,219 240,655 219,937 17.57%
-
Tax Rate 22.07% 22.16% 22.26% 26.34% 19.15% 20.81% 22.44% -
Total Cost 97,063 94,253 112,986 184,679 198,206 239,660 228,893 -43.58%
-
Net Worth 5,279,686 5,454,016 5,404,208 5,175,985 5,609,356 5,777,878 5,729,729 -5.31%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 249,041 730,531 730,531 722,234 722,234 240,744 240,744 2.28%
Div Payout % 88.84% 258.00% 261.32% 337.67% 278.62% 100.04% 109.46% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 5,279,686 5,454,016 5,404,208 5,175,985 5,609,356 5,777,878 5,729,729 -5.31%
NOSH 2,491,552 2,491,552 2,491,552 2,491,552 2,408,583 2,408,583 2,408,583 2.28%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 74.82% 75.48% 71.71% 54.16% 56.85% 50.31% 49.32% -
ROE 5.31% 5.19% 5.17% 4.13% 4.62% 4.17% 3.84% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 15.48 15.44 16.04 16.50 19.08 20.03 18.76 -12.03%
EPS 11.26 11.37 11.23 8.76 10.77 10.00 9.14 14.93%
DPS 10.00 29.33 29.33 30.00 30.00 10.00 10.00 0.00%
NAPS 2.12 2.19 2.17 2.12 2.33 2.40 2.38 -7.42%
Adjusted Per Share Value based on latest NOSH - 2,491,552
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 14.69 14.64 15.22 15.35 17.50 18.37 17.21 -10.02%
EPS 10.68 10.79 10.65 8.15 9.88 9.17 8.38 17.56%
DPS 9.49 27.83 27.83 27.51 27.51 9.17 9.17 2.31%
NAPS 2.0114 2.0778 2.0588 1.9719 2.137 2.2012 2.1828 -5.31%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.83 1.87 1.74 1.69 1.56 1.66 1.61 -
P/RPS 11.82 12.11 10.85 10.24 8.18 8.29 8.58 23.83%
P/EPS 16.26 16.45 15.50 19.29 14.49 16.61 17.62 -5.21%
EY 6.15 6.08 6.45 5.18 6.90 6.02 5.67 5.57%
DY 5.46 15.69 16.86 17.75 19.23 6.02 6.21 -8.23%
P/NAPS 0.86 0.85 0.80 0.80 0.67 0.69 0.68 16.96%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 28/05/24 27/02/24 27/11/23 24/08/23 22/05/23 22/02/23 -
Price 1.86 1.99 1.86 1.74 1.78 1.75 1.66 -
P/RPS 12.02 12.89 11.60 10.54 9.33 8.74 8.85 22.66%
P/EPS 16.52 17.50 16.57 19.86 16.53 17.51 18.17 -6.15%
EY 6.05 5.71 6.03 5.03 6.05 5.71 5.50 6.56%
DY 5.38 14.74 15.77 17.24 16.85 5.71 6.02 -7.22%
P/NAPS 0.88 0.91 0.86 0.82 0.76 0.73 0.70 16.49%

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