[UPA] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
17-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 4.5%
YoY- -37.86%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 148,337 150,032 131,004 123,901 115,596 103,824 106,988 24.31%
PBT 12,856 14,168 6,916 9,041 8,445 5,000 7,536 42.72%
Tax -3,217 -3,524 -2,368 -2,015 -1,862 -1,432 -1,960 39.10%
NP 9,638 10,644 4,548 7,026 6,582 3,568 5,576 43.97%
-
NP to SH 9,573 10,552 4,548 6,879 6,582 3,568 5,576 43.33%
-
Tax Rate 25.02% 24.87% 34.24% 22.29% 22.05% 28.64% 26.01% -
Total Cost 138,698 139,388 126,456 116,875 109,013 100,256 101,412 23.18%
-
Net Worth 258,646 261,734 258,646 257,874 256,329 258,646 258,646 0.00%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 5,404 - - - -
Div Payout % - - - 78.57% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 258,646 261,734 258,646 257,874 256,329 258,646 258,646 0.00%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.50% 7.09% 3.47% 5.67% 5.69% 3.44% 5.21% -
ROE 3.70% 4.03% 1.76% 2.67% 2.57% 1.38% 2.16% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 192.13 194.32 169.68 160.48 149.72 134.47 138.57 24.31%
EPS 10.63 12.48 5.88 8.81 8.52 4.62 7.24 29.15%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 3.35 3.39 3.35 3.34 3.32 3.35 3.35 0.00%
Adjusted Per Share Value based on latest NOSH - 79,581
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 62.13 62.84 54.87 51.90 48.42 43.49 44.81 24.31%
EPS 4.01 4.42 1.90 2.88 2.76 1.49 2.34 43.15%
DPS 0.00 0.00 0.00 2.26 0.00 0.00 0.00 -
NAPS 1.0834 1.0963 1.0834 1.0801 1.0737 1.0834 1.0834 0.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.32 2.29 2.18 2.11 2.10 1.94 1.79 -
P/RPS 1.21 1.18 1.28 1.31 1.40 1.44 1.29 -4.17%
P/EPS 18.71 16.76 37.01 23.68 24.63 41.98 24.79 -17.09%
EY 5.34 5.97 2.70 4.22 4.06 2.38 4.03 20.61%
DY 0.00 0.00 0.00 3.32 0.00 0.00 0.00 -
P/NAPS 0.69 0.68 0.65 0.63 0.63 0.58 0.53 19.20%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 13/09/21 21/05/21 17/03/21 26/11/20 24/08/20 22/06/20 -
Price 2.37 2.28 2.23 2.30 2.06 2.34 1.96 -
P/RPS 1.23 1.17 1.31 1.43 1.38 1.74 1.41 -8.69%
P/EPS 19.11 16.68 37.86 25.81 24.16 50.64 27.14 -20.83%
EY 5.23 5.99 2.64 3.87 4.14 1.97 3.68 26.37%
DY 0.00 0.00 0.00 3.04 0.00 0.00 0.00 -
P/NAPS 0.71 0.67 0.67 0.69 0.62 0.70 0.59 13.12%

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