[UPA] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -9.27%
YoY- 45.43%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 151,032 134,604 154,721 148,337 150,032 131,004 123,901 14.15%
PBT 10,210 5,428 14,359 12,856 14,168 6,916 9,041 8.46%
Tax -3,544 -2,200 -3,468 -3,217 -3,524 -2,368 -2,015 45.85%
NP 6,666 3,228 10,891 9,638 10,644 4,548 7,026 -3.45%
-
NP to SH 6,682 3,208 10,867 9,573 10,552 4,548 6,879 -1.92%
-
Tax Rate 34.71% 40.53% 24.15% 25.02% 24.87% 34.24% 22.29% -
Total Cost 144,366 131,376 143,830 138,698 139,388 126,456 116,875 15.16%
-
Net Worth 265,594 263,278 261,734 258,646 261,734 258,646 257,874 1.99%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 6,176 - - - 5,404 -
Div Payout % - - 56.84% - - - 78.57% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 265,594 263,278 261,734 258,646 261,734 258,646 257,874 1.99%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.41% 2.40% 7.04% 6.50% 7.09% 3.47% 5.67% -
ROE 2.52% 1.22% 4.15% 3.70% 4.03% 1.76% 2.67% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 195.62 174.34 200.40 192.13 194.32 169.68 160.48 14.15%
EPS 8.66 4.16 14.08 10.63 12.48 5.88 8.81 -1.14%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 7.00 -
NAPS 3.44 3.41 3.39 3.35 3.39 3.35 3.34 1.99%
Adjusted Per Share Value based on latest NOSH - 79,581
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 63.26 56.38 64.81 62.13 62.84 54.87 51.90 14.14%
EPS 2.80 1.34 4.55 4.01 4.42 1.90 2.88 -1.86%
DPS 0.00 0.00 2.59 0.00 0.00 0.00 2.26 -
NAPS 1.1125 1.1028 1.0963 1.0834 1.0963 1.0834 1.0801 1.99%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.07 2.09 2.29 2.32 2.29 2.18 2.11 -
P/RPS 1.06 1.20 1.14 1.21 1.18 1.28 1.31 -13.19%
P/EPS 23.92 50.30 16.27 18.71 16.76 37.01 23.68 0.67%
EY 4.18 1.99 6.15 5.34 5.97 2.70 4.22 -0.63%
DY 0.00 0.00 3.49 0.00 0.00 0.00 3.32 -
P/NAPS 0.60 0.61 0.68 0.69 0.68 0.65 0.63 -3.20%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 24/02/22 26/11/21 13/09/21 21/05/21 17/03/21 -
Price 2.05 2.19 2.20 2.37 2.28 2.23 2.30 -
P/RPS 1.05 1.26 1.10 1.23 1.17 1.31 1.43 -18.65%
P/EPS 23.69 52.71 15.63 19.11 16.68 37.86 25.81 -5.56%
EY 4.22 1.90 6.40 5.23 5.99 2.64 3.87 5.95%
DY 0.00 0.00 3.64 0.00 0.00 0.00 3.04 -
P/NAPS 0.60 0.64 0.65 0.71 0.67 0.67 0.69 -8.91%

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