[UPA] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -92.62%
YoY- -29.46%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 160,203 114,334 75,516 33,651 154,721 111,253 75,016 65.60%
PBT 14,330 9,263 5,105 1,357 14,359 9,642 7,084 59.74%
Tax -3,476 -2,034 -1,772 -550 -3,468 -2,413 -1,762 57.10%
NP 10,854 7,229 3,333 807 10,891 7,229 5,322 60.61%
-
NP to SH 10,943 7,265 3,341 802 10,867 7,180 5,276 62.42%
-
Tax Rate 24.26% 21.96% 34.71% 40.53% 24.15% 25.03% 24.87% -
Total Cost 149,349 107,105 72,183 32,844 143,830 104,024 69,694 65.98%
-
Net Worth 267,138 263,278 265,594 263,278 261,734 258,646 261,734 1.36%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 6,176 - - - 6,176 - - -
Div Payout % 56.44% - - - 56.84% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 267,138 263,278 265,594 263,278 261,734 258,646 261,734 1.36%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.78% 6.32% 4.41% 2.40% 7.04% 6.50% 7.09% -
ROE 4.10% 2.76% 1.26% 0.30% 4.15% 2.78% 2.02% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 207.50 148.09 97.81 43.58 200.40 144.10 97.16 65.61%
EPS 14.17 9.41 4.33 1.04 14.08 7.97 6.24 72.50%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 3.46 3.41 3.44 3.41 3.39 3.35 3.39 1.36%
Adjusted Per Share Value based on latest NOSH - 79,581
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 67.10 47.89 31.63 14.09 64.81 46.60 31.42 65.60%
EPS 4.58 3.04 1.40 0.34 4.55 3.01 2.21 62.33%
DPS 2.59 0.00 0.00 0.00 2.59 0.00 0.00 -
NAPS 1.1189 1.1028 1.1125 1.1028 1.0963 1.0834 1.0963 1.36%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.09 2.09 2.07 2.09 2.29 2.32 2.29 -
P/RPS 1.01 1.41 2.12 4.80 1.14 1.61 2.36 -43.12%
P/EPS 14.75 22.21 47.84 201.20 16.27 24.95 33.51 -42.04%
EY 6.78 4.50 2.09 0.50 6.15 4.01 2.98 72.72%
DY 3.83 0.00 0.00 0.00 3.49 0.00 0.00 -
P/NAPS 0.60 0.61 0.60 0.61 0.68 0.69 0.68 -7.98%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 23/11/22 29/08/22 30/05/22 24/02/22 26/11/21 13/09/21 -
Price 2.03 2.02 2.05 2.19 2.20 2.37 2.28 -
P/RPS 0.98 1.36 2.10 5.02 1.10 1.64 2.35 -44.09%
P/EPS 14.32 21.47 47.37 210.83 15.63 25.49 33.37 -43.01%
EY 6.98 4.66 2.11 0.47 6.40 3.92 3.00 75.31%
DY 3.94 0.00 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 0.59 0.59 0.60 0.64 0.65 0.71 0.67 -8.10%

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