[UPA] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 44.97%
YoY- 1.18%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized 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 132,842 130,168 160,203 152,445 151,032 134,604 154,721 -9.68%
PBT 16,756 26,384 14,330 12,350 10,210 5,428 14,359 10.87%
Tax -4,638 -6,820 -3,476 -2,712 -3,544 -2,200 -3,468 21.45%
NP 12,118 19,564 10,854 9,638 6,666 3,228 10,891 7.39%
-
NP to SH 12,280 19,752 10,943 9,686 6,682 3,208 10,867 8.51%
-
Tax Rate 27.68% 25.85% 24.26% 21.96% 34.71% 40.53% 24.15% -
Total Cost 120,724 110,604 149,349 142,806 144,366 131,376 143,830 -11.04%
-
Net Worth 281,808 280,264 267,138 263,278 265,594 263,278 261,734 5.06%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 6,176 - - - 6,176 -
Div Payout % - - 56.44% - - - 56.84% -
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 281,808 280,264 267,138 263,278 265,594 263,278 261,734 5.06%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
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 9.12% 15.03% 6.78% 6.32% 4.41% 2.40% 7.04% -
ROE 4.36% 7.05% 4.10% 3.68% 2.52% 1.22% 4.15% -
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 172.06 168.59 207.50 197.45 195.62 174.34 200.40 -9.69%
EPS 15.90 25.60 14.17 12.55 8.66 4.16 14.08 8.46%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 3.65 3.63 3.46 3.41 3.44 3.41 3.39 5.06%
Adjusted Per Share Value based on latest NOSH - 79,581
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 55.64 54.52 67.10 63.85 63.26 56.38 64.81 -9.69%
EPS 5.14 8.27 4.58 4.06 2.80 1.34 4.55 8.49%
DPS 0.00 0.00 2.59 0.00 0.00 0.00 2.59 -
NAPS 1.1804 1.1739 1.1189 1.1028 1.1125 1.1028 1.0963 5.06%
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 2.32 2.09 2.09 2.09 2.07 2.09 2.29 -
P/RPS 1.35 1.24 1.01 1.06 1.06 1.20 1.14 11.96%
P/EPS 14.59 8.17 14.75 16.66 23.92 50.30 16.27 -7.02%
EY 6.86 12.24 6.78 6.00 4.18 1.99 6.15 7.57%
DY 0.00 0.00 3.83 0.00 0.00 0.00 3.49 -
P/NAPS 0.64 0.58 0.60 0.61 0.60 0.61 0.68 -3.97%
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 28/08/23 26/05/23 27/02/23 23/11/22 29/08/22 30/05/22 24/02/22 -
Price 0.77 2.40 2.03 2.02 2.05 2.19 2.20 -
P/RPS 0.45 1.42 0.98 1.02 1.05 1.26 1.10 -44.98%
P/EPS 4.84 9.38 14.32 16.10 23.69 52.71 15.63 -54.32%
EY 20.66 10.66 6.98 6.21 4.22 1.90 6.40 118.89%
DY 0.00 0.00 3.94 0.00 0.00 0.00 3.64 -
P/NAPS 0.21 0.66 0.59 0.59 0.60 0.64 0.65 -53.01%

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