[UPA] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -87.41%
YoY- 322.33%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 123,901 86,697 51,912 26,747 154,683 111,183 70,001 46.07%
PBT 9,041 6,334 2,500 1,884 14,465 10,193 4,726 53.80%
Tax -2,015 -1,397 -716 -490 -3,070 -2,015 -1,122 47.48%
NP 7,026 4,937 1,784 1,394 11,395 8,178 3,604 55.74%
-
NP to SH 6,879 4,937 1,784 1,394 11,070 8,178 3,604 53.57%
-
Tax Rate 22.29% 22.06% 28.64% 26.01% 21.22% 19.77% 23.74% -
Total Cost 116,875 81,760 50,128 25,353 143,288 103,005 66,397 45.53%
-
Net Worth 257,874 256,329 258,646 258,646 257,101 254,013 255,557 0.60%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 5,404 - - - 6,176 - - -
Div Payout % 78.57% - - - 55.80% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 257,874 256,329 258,646 258,646 257,101 254,013 255,557 0.60%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 5.67% 5.69% 3.44% 5.21% 7.37% 7.36% 5.15% -
ROE 2.67% 1.93% 0.69% 0.54% 4.31% 3.22% 1.41% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 160.48 112.29 67.24 34.64 200.35 144.00 90.67 46.06%
EPS 8.81 6.39 2.31 1.81 14.34 10.59 4.67 52.38%
DPS 7.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 3.34 3.32 3.35 3.35 3.33 3.29 3.31 0.60%
Adjusted Per Share Value based on latest NOSH - 79,581
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 51.90 36.31 21.74 11.20 64.79 46.57 29.32 46.07%
EPS 2.88 2.07 0.75 0.58 4.64 3.43 1.51 53.49%
DPS 2.26 0.00 0.00 0.00 2.59 0.00 0.00 -
NAPS 1.0801 1.0737 1.0834 1.0834 1.0769 1.064 1.0704 0.60%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.11 2.10 1.94 1.79 2.17 2.20 2.26 -
P/RPS 1.31 1.87 2.89 5.17 1.08 1.53 2.49 -34.70%
P/EPS 23.68 32.84 83.96 99.14 15.13 20.77 48.42 -37.79%
EY 4.22 3.04 1.19 1.01 6.61 4.81 2.07 60.43%
DY 3.32 0.00 0.00 0.00 3.69 0.00 0.00 -
P/NAPS 0.63 0.63 0.58 0.53 0.65 0.67 0.68 -4.94%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 17/03/21 26/11/20 24/08/20 22/06/20 26/02/20 25/11/19 26/08/19 -
Price 2.30 2.06 2.34 1.96 2.18 2.22 2.20 -
P/RPS 1.43 1.83 3.48 5.66 1.09 1.54 2.43 -29.66%
P/EPS 25.81 32.22 101.27 108.56 15.20 20.96 47.13 -32.94%
EY 3.87 3.10 0.99 0.92 6.58 4.77 2.12 49.09%
DY 3.04 0.00 0.00 0.00 3.67 0.00 0.00 -
P/NAPS 0.69 0.62 0.70 0.59 0.65 0.67 0.66 2.99%

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