[UPA] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 12.97%
YoY- 0.7%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 137,928 132,842 130,168 160,203 152,445 151,032 134,604 1.63%
PBT 16,184 16,756 26,384 14,330 12,350 10,210 5,428 107.01%
Tax -4,552 -4,638 -6,820 -3,476 -2,712 -3,544 -2,200 62.30%
NP 11,632 12,118 19,564 10,854 9,638 6,666 3,228 134.85%
-
NP to SH 11,778 12,280 19,752 10,943 9,686 6,682 3,208 137.80%
-
Tax Rate 28.13% 27.68% 25.85% 24.26% 21.96% 34.71% 40.53% -
Total Cost 126,296 120,724 110,604 149,349 142,806 144,366 131,376 -2.59%
-
Net Worth 169,572 281,808 280,264 267,138 263,278 265,594 263,278 -25.39%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 6,176 - - - -
Div Payout % - - - 56.44% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 169,572 281,808 280,264 267,138 263,278 265,594 263,278 -25.39%
NOSH 238,745 79,581 79,581 79,581 79,581 79,581 79,581 107.87%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 8.43% 9.12% 15.03% 6.78% 6.32% 4.41% 2.40% -
ROE 6.95% 4.36% 7.05% 4.10% 3.68% 2.52% 1.22% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 97.61 172.06 168.59 207.50 197.45 195.62 174.34 -32.04%
EPS 8.33 15.90 25.60 14.17 12.55 8.66 4.16 58.80%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.20 3.65 3.63 3.46 3.41 3.44 3.41 -50.12%
Adjusted Per Share Value based on latest NOSH - 79,581
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 57.77 55.64 54.52 67.10 63.85 63.26 56.38 1.63%
EPS 4.93 5.14 8.27 4.58 4.06 2.80 1.34 138.13%
DPS 0.00 0.00 0.00 2.59 0.00 0.00 0.00 -
NAPS 0.7103 1.1804 1.1739 1.1189 1.1028 1.1125 1.1028 -25.39%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.785 2.32 2.09 2.09 2.09 2.07 2.09 -
P/RPS 0.80 1.35 1.24 1.01 1.06 1.06 1.20 -23.66%
P/EPS 9.42 14.59 8.17 14.75 16.66 23.92 50.30 -67.23%
EY 10.62 6.86 12.24 6.78 6.00 4.18 1.99 205.07%
DY 0.00 0.00 0.00 3.83 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.58 0.60 0.61 0.60 0.61 4.32%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 28/08/23 26/05/23 27/02/23 23/11/22 29/08/22 30/05/22 -
Price 0.78 0.77 2.40 2.03 2.02 2.05 2.19 -
P/RPS 0.80 0.45 1.42 0.98 1.02 1.05 1.26 -26.10%
P/EPS 9.36 4.84 9.38 14.32 16.10 23.69 52.71 -68.37%
EY 10.69 20.66 10.66 6.98 6.21 4.22 1.90 216.00%
DY 0.00 0.00 0.00 3.94 0.00 0.00 0.00 -
P/NAPS 0.65 0.21 0.66 0.59 0.59 0.60 0.64 1.03%

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