[UOADEV] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 98,097 85,235 112,522 163,441 121,114 54,576 136,445 -19.79% QoQ % 15.09% -24.25% -31.15% 34.95% 121.92% -60.00% - Horiz. % 71.89% 62.47% 82.47% 119.79% 88.76% 40.00% 100.00%
PBT 79,064 57,381 73,825 112,649 62,551 38,188 136,128 -30.46% QoQ % 37.79% -22.27% -34.46% 80.09% 63.80% -71.95% - Horiz. % 58.08% 42.15% 54.23% 82.75% 45.95% 28.05% 100.00%
Tax -13,774 -10,213 -22,871 -14,972 -15,698 -10,912 -35,695 -47.09% QoQ % -34.87% 55.35% -52.76% 4.62% -43.86% 69.43% - Horiz. % 38.59% 28.61% 64.07% 41.94% 43.98% 30.57% 100.00%
NP 65,290 47,168 50,954 97,677 46,853 27,276 100,433 -25.02% QoQ % 38.42% -7.43% -47.83% 108.48% 71.77% -72.84% - Horiz. % 65.01% 46.96% 50.73% 97.26% 46.65% 27.16% 100.00%
NP to SH 63,868 46,103 53,055 96,193 45,304 25,385 98,857 -25.33% QoQ % 38.53% -13.10% -44.85% 112.33% 78.47% -74.32% - Horiz. % 64.61% 46.64% 53.67% 97.31% 45.83% 25.68% 100.00%
Tax Rate 17.42 % 17.80 % 30.98 % 13.29 % 25.10 % 28.57 % 26.22 % -23.92% QoQ % -2.13% -42.54% 133.11% -47.05% -12.15% 8.96% - Horiz. % 66.44% 67.89% 118.15% 50.69% 95.73% 108.96% 100.00%
Total Cost 32,807 38,067 61,568 65,764 74,261 27,300 36,012 -6.04% QoQ % -13.82% -38.17% -6.38% -11.44% 172.02% -24.19% - Horiz. % 91.10% 105.71% 170.97% 182.62% 206.21% 75.81% 100.00%
Net Worth 5,609,356 5,777,878 5,729,729 5,640,032 5,467,193 5,653,311 5,630,046 -0.25% QoQ % -2.92% 0.84% 1.59% 3.16% -3.29% 0.41% - Horiz. % 99.63% 102.63% 101.77% 100.18% 97.11% 100.41% 100.00%
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 62.62% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 206.96% 0.00% 103.48% 0.00% 0.00% 0.00% 100.00%
Div Payout % 753.88 % - % 453.76 % - % - % - % 235.34 % 117.77% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 320.34% 0.00% 192.81% 0.00% 0.00% 0.00% 100.00%
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 -0.25% QoQ % -2.92% 0.84% 1.59% 3.16% -3.29% 0.41% - Horiz. % 99.63% 102.63% 101.77% 100.18% 97.11% 100.41% 100.00%
NOSH 2,407,449 2,407,449 2,407,449 2,389,844 2,326,465 2,326,465 2,326,465 2.31% QoQ % 0.00% 0.00% 0.74% 2.72% 0.00% 0.00% - Horiz. % 103.48% 103.48% 103.48% 102.72% 100.00% 100.00% 100.00%
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 66.56 % 55.34 % 45.28 % 59.76 % 38.69 % 49.98 % 73.61 % -6.51% QoQ % 20.27% 22.22% -24.23% 54.46% -22.59% -32.10% - Horiz. % 90.42% 75.18% 61.51% 81.18% 52.56% 67.90% 100.00%
ROE 1.14 % 0.80 % 0.93 % 1.71 % 0.83 % 0.45 % 1.76 % -25.20% QoQ % 42.50% -13.98% -45.61% 106.02% 84.44% -74.43% - Horiz. % 64.77% 45.45% 52.84% 97.16% 47.16% 25.57% 100.00%
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 4.07 3.54 4.67 6.84 5.21 2.35 5.86 -21.63% QoQ % 14.97% -24.20% -31.73% 31.29% 121.70% -59.90% - Horiz. % 69.45% 60.41% 79.69% 116.72% 88.91% 40.10% 100.00%
EPS 2.65 1.92 2.20 4.03 1.95 1.09 4.25 -27.08% QoQ % 38.02% -12.73% -45.41% 106.67% 78.90% -74.35% - Horiz. % 62.35% 45.18% 51.76% 94.82% 45.88% 25.65% 100.00%
DPS 20.00 0.00 10.00 0.00 0.00 0.00 10.00 58.94% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 200.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.3300 2.4000 2.3800 2.3600 2.3500 2.4300 2.4200 -2.50% QoQ % -2.92% 0.84% 0.85% 0.43% -3.29% 0.41% - Horiz. % 96.28% 99.17% 98.35% 97.52% 97.11% 100.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,491,552 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 3.94 3.42 4.52 6.56 4.86 2.19 5.48 -19.79% QoQ % 15.20% -24.34% -31.10% 34.98% 121.92% -60.04% - Horiz. % 71.90% 62.41% 82.48% 119.71% 88.69% 39.96% 100.00%
EPS 2.56 1.85 2.13 3.86 1.82 1.02 3.97 -25.42% QoQ % 38.38% -13.15% -44.82% 112.09% 78.43% -74.31% - Horiz. % 64.48% 46.60% 53.65% 97.23% 45.84% 25.69% 100.00%
DPS 19.32 0.00 9.66 0.00 0.00 0.00 9.34 62.56% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 206.85% 0.00% 103.43% 0.00% 0.00% 0.00% 100.00%
NAPS 2.2514 2.3190 2.2997 2.2637 2.1943 2.2690 2.2597 -0.25% QoQ % -2.92% 0.84% 1.59% 3.16% -3.29% 0.41% - Horiz. % 99.63% 102.62% 101.77% 100.18% 97.11% 100.41% 100.00%
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 1.5600 1.6600 1.6100 1.6300 1.6900 1.7600 1.6700 -
P/RPS 38.28 46.89 34.45 23.83 32.46 75.03 28.47 21.89% QoQ % -18.36% 36.11% 44.57% -26.59% -56.74% 163.54% - Horiz. % 134.46% 164.70% 121.00% 83.70% 114.01% 263.54% 100.00%
P/EPS 58.80 86.68 73.06 40.50 86.79 161.30 39.30 30.91% QoQ % -32.16% 18.64% 80.40% -53.34% -46.19% 310.43% - Horiz. % 149.62% 220.56% 185.90% 103.05% 220.84% 410.43% 100.00%
EY 1.70 1.15 1.37 2.47 1.15 0.62 2.54 -23.54% QoQ % 47.83% -16.06% -44.53% 114.78% 85.48% -75.59% - Horiz. % 66.93% 45.28% 53.94% 97.24% 45.28% 24.41% 100.00%
DY 12.82 0.00 6.21 0.00 0.00 0.00 5.99 66.31% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 214.02% 0.00% 103.67% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.67 0.69 0.68 0.69 0.72 0.72 0.69 -1.95% QoQ % -2.90% 1.47% -1.45% -4.17% 0.00% 4.35% - Horiz. % 97.10% 100.00% 98.55% 100.00% 104.35% 104.35% 100.00%
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 1.7800 1.7400 1.6600 1.6000 1.7000 1.9000 1.7000 -
P/RPS 43.68 49.15 35.52 23.40 32.66 80.99 28.99 31.53% QoQ % -11.13% 38.37% 51.79% -28.35% -59.67% 179.37% - Horiz. % 150.67% 169.54% 122.53% 80.72% 112.66% 279.37% 100.00%
P/EPS 67.10 90.86 75.32 39.75 87.30 174.13 40.01 41.29% QoQ % -26.15% 20.63% 89.48% -54.47% -49.87% 335.22% - Horiz. % 167.71% 227.09% 188.25% 99.35% 218.20% 435.22% 100.00%
EY 1.49 1.10 1.33 2.52 1.15 0.57 2.50 -29.25% QoQ % 35.45% -17.29% -47.22% 119.13% 101.75% -77.20% - Horiz. % 59.60% 44.00% 53.20% 100.80% 46.00% 22.80% 100.00%
DY 11.24 0.00 6.02 0.00 0.00 0.00 5.88 54.21% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 191.16% 0.00% 102.38% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.76 0.72 0.70 0.68 0.72 0.78 0.70 5.65% QoQ % 5.56% 2.86% 2.94% -5.56% -7.69% 11.43% - Horiz. % 108.57% 102.86% 100.00% 97.14% 102.86% 111.43% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
2022 Q3.pdf 
