[UPA] QoQ Cumulative 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- 50.63%
YoY- 0.7%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 103,446 66,421 32,542 160,203 114,334 75,516 33,651 111.27%
PBT 12,138 8,378 6,596 14,330 9,263 5,105 1,357 330.32%
Tax -3,414 -2,319 -1,705 -3,476 -2,034 -1,772 -550 237.37%
NP 8,724 6,059 4,891 10,854 7,229 3,333 807 388.20%
-
NP to SH 8,834 6,140 4,938 10,943 7,265 3,341 802 394.33%
-
Tax Rate 28.13% 27.68% 25.85% 24.26% 21.96% 34.71% 40.53% -
Total Cost 94,722 60,362 27,651 149,349 107,105 72,183 32,844 102.48%
-
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 5.21% 2.18% 1.76% 4.10% 2.76% 1.26% 0.30% -
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 73.20 86.03 42.15 207.50 148.09 97.81 43.58 41.25%
EPS 6.25 7.95 6.40 14.17 9.41 4.33 1.04 230.18%
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 43.33 27.82 13.63 67.10 47.89 31.63 14.09 111.32%
EPS 3.70 2.57 2.07 4.58 3.04 1.40 0.34 390.36%
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 1.07 2.70 4.96 1.01 1.41 2.12 4.80 -63.20%
P/EPS 12.56 29.17 32.68 14.75 22.21 47.84 201.20 -84.23%
EY 7.96 3.43 3.06 6.78 4.50 2.09 0.50 531.77%
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 1.07 0.90 5.69 0.98 1.36 2.10 5.02 -64.28%
P/EPS 12.48 9.68 37.53 14.32 21.47 47.37 210.83 -84.78%
EY 8.01 10.33 2.66 6.98 4.66 2.11 0.47 561.11%
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