[UPA] QoQ Cumulative 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- 36.09%
YoY- 45.43%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 75,516 33,651 154,721 111,253 75,016 32,751 123,901 -28.17%
PBT 5,105 1,357 14,359 9,642 7,084 1,729 9,041 -31.75%
Tax -1,772 -550 -3,468 -2,413 -1,762 -592 -2,015 -8.23%
NP 3,333 807 10,891 7,229 5,322 1,137 7,026 -39.25%
-
NP to SH 3,341 802 10,867 7,180 5,276 1,137 6,879 -38.29%
-
Tax Rate 34.71% 40.53% 24.15% 25.03% 24.87% 34.24% 22.29% -
Total Cost 72,183 32,844 143,830 104,024 69,694 31,614 116,875 -27.54%
-
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 1.26% 0.30% 4.15% 2.78% 2.02% 0.44% 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 97.81 43.58 200.40 144.10 97.16 42.42 160.48 -28.17%
EPS 4.33 1.04 14.08 7.97 6.24 1.47 8.81 -37.80%
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 31.63 14.09 64.81 46.60 31.42 13.72 51.90 -28.18%
EPS 1.40 0.34 4.55 3.01 2.21 0.48 2.88 -38.25%
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 2.12 4.80 1.14 1.61 2.36 5.14 1.31 37.96%
P/EPS 47.84 201.20 16.27 24.95 33.51 148.03 23.68 60.01%
EY 2.09 0.50 6.15 4.01 2.98 0.68 4.22 -37.48%
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 2.10 5.02 1.10 1.64 2.35 5.26 1.43 29.28%
P/EPS 47.37 210.83 15.63 25.49 33.37 151.43 25.81 50.06%
EY 2.11 0.47 6.40 3.92 3.00 0.66 3.87 -33.33%
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