[UPA] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 51.28%
YoY- 46.64%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 103,824 106,988 154,683 148,244 140,002 119,316 160,712 -25.28%
PBT 5,000 7,536 14,465 13,590 9,452 -1,612 10,556 -39.26%
Tax -1,432 -1,960 -3,070 -2,686 -2,244 -896 -1,576 -6.19%
NP 3,568 5,576 11,395 10,904 7,208 -2,508 8,980 -45.98%
-
NP to SH 3,568 5,576 11,070 10,904 7,208 -2,508 9,164 -46.71%
-
Tax Rate 28.64% 26.01% 21.22% 19.76% 23.74% - 14.93% -
Total Cost 100,256 101,412 143,288 137,340 132,794 121,824 151,732 -24.15%
-
Net Worth 258,646 258,646 257,101 254,013 255,557 251,697 252,469 1.62%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 6,176 - - - 6,176 -
Div Payout % - - 55.80% - - - 67.40% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 258,646 258,646 257,101 254,013 255,557 251,697 252,469 1.62%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 3.44% 5.21% 7.37% 7.36% 5.15% -2.10% 5.59% -
ROE 1.38% 2.16% 4.31% 4.29% 2.82% -1.00% 3.63% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 134.47 138.57 200.35 192.01 181.33 154.54 208.16 -25.29%
EPS 4.62 7.24 14.34 14.12 9.34 -3.24 12.67 -48.99%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 3.35 3.35 3.33 3.29 3.31 3.26 3.27 1.62%
Adjusted Per Share Value based on latest NOSH - 79,581
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 43.49 44.81 64.79 62.09 58.64 49.98 67.32 -25.28%
EPS 1.49 2.34 4.64 4.57 3.02 -1.05 3.84 -46.83%
DPS 0.00 0.00 2.59 0.00 0.00 0.00 2.59 -
NAPS 1.0834 1.0834 1.0769 1.064 1.0704 1.0542 1.0575 1.62%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.94 1.79 2.17 2.20 2.26 2.24 2.26 -
P/RPS 1.44 1.29 1.08 1.15 1.25 1.45 1.09 20.41%
P/EPS 41.98 24.79 15.13 15.58 24.21 -68.96 19.04 69.48%
EY 2.38 4.03 6.61 6.42 4.13 -1.45 5.25 -41.01%
DY 0.00 0.00 3.69 0.00 0.00 0.00 3.54 -
P/NAPS 0.58 0.53 0.65 0.67 0.68 0.69 0.69 -10.94%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/08/20 22/06/20 26/02/20 25/11/19 26/08/19 21/05/19 26/02/19 -
Price 2.34 1.96 2.18 2.22 2.20 2.30 2.15 -
P/RPS 1.74 1.41 1.09 1.16 1.21 1.49 1.03 41.88%
P/EPS 50.64 27.14 15.20 15.72 23.57 -70.80 18.11 98.60%
EY 1.97 3.68 6.58 6.36 4.24 -1.41 5.52 -49.71%
DY 0.00 0.00 3.67 0.00 0.00 0.00 3.72 -
P/NAPS 0.70 0.59 0.65 0.67 0.66 0.71 0.66 4.00%

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 ⃤ & 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