[UPA] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -33.89%
YoY- -18.44%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 154,721 148,337 150,032 131,004 123,901 115,596 103,824 30.37%
PBT 14,359 12,856 14,168 6,916 9,041 8,445 5,000 101.65%
Tax -3,468 -3,217 -3,524 -2,368 -2,015 -1,862 -1,432 80.04%
NP 10,891 9,638 10,644 4,548 7,026 6,582 3,568 109.99%
-
NP to SH 10,867 9,573 10,552 4,548 6,879 6,582 3,568 109.68%
-
Tax Rate 24.15% 25.02% 24.87% 34.24% 22.29% 22.05% 28.64% -
Total Cost 143,830 138,698 139,388 126,456 116,875 109,013 100,256 27.11%
-
Net Worth 261,734 258,646 261,734 258,646 257,874 256,329 258,646 0.79%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 6,176 - - - 5,404 - - -
Div Payout % 56.84% - - - 78.57% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 261,734 258,646 261,734 258,646 257,874 256,329 258,646 0.79%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.04% 6.50% 7.09% 3.47% 5.67% 5.69% 3.44% -
ROE 4.15% 3.70% 4.03% 1.76% 2.67% 2.57% 1.38% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 200.40 192.13 194.32 169.68 160.48 149.72 134.47 30.37%
EPS 14.08 10.63 12.48 5.88 8.81 8.52 4.62 109.77%
DPS 8.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 3.39 3.35 3.39 3.35 3.34 3.32 3.35 0.79%
Adjusted Per Share Value based on latest NOSH - 79,581
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 64.81 62.13 62.84 54.87 51.90 48.42 43.49 30.37%
EPS 4.55 4.01 4.42 1.90 2.88 2.76 1.49 110.05%
DPS 2.59 0.00 0.00 0.00 2.26 0.00 0.00 -
NAPS 1.0963 1.0834 1.0963 1.0834 1.0801 1.0737 1.0834 0.79%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.29 2.32 2.29 2.18 2.11 2.10 1.94 -
P/RPS 1.14 1.21 1.18 1.28 1.31 1.40 1.44 -14.38%
P/EPS 16.27 18.71 16.76 37.01 23.68 24.63 41.98 -46.75%
EY 6.15 5.34 5.97 2.70 4.22 4.06 2.38 87.98%
DY 3.49 0.00 0.00 0.00 3.32 0.00 0.00 -
P/NAPS 0.68 0.69 0.68 0.65 0.63 0.63 0.58 11.15%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 26/11/21 13/09/21 21/05/21 17/03/21 26/11/20 24/08/20 -
Price 2.20 2.37 2.28 2.23 2.30 2.06 2.34 -
P/RPS 1.10 1.23 1.17 1.31 1.43 1.38 1.74 -26.27%
P/EPS 15.63 19.11 16.68 37.86 25.81 24.16 50.64 -54.23%
EY 6.40 5.23 5.99 2.64 3.87 4.14 1.97 118.88%
DY 3.64 0.00 0.00 0.00 3.04 0.00 0.00 -
P/NAPS 0.65 0.71 0.67 0.67 0.69 0.62 0.70 -4.80%

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