[UPA] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 54.55%
YoY- 106.09%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 33,879 32,542 45,869 38,818 41,865 33,651 43,468 -15.34%
PBT 1,782 6,596 5,140 4,158 3,748 1,357 4,717 -47.83%
Tax -614 -1,705 -1,442 -262 -1,222 -550 -1,055 -30.36%
NP 1,168 4,891 3,698 3,896 2,526 807 3,662 -53.41%
-
NP to SH 1,202 4,938 3,751 3,924 2,539 802 3,687 -52.72%
-
Tax Rate 34.46% 25.85% 28.05% 6.30% 32.60% 40.53% 22.37% -
Total Cost 32,711 27,651 42,171 34,922 39,339 32,844 39,806 -12.29%
-
Net Worth 281,808 280,264 267,138 263,278 265,594 263,278 261,734 5.06%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 6,176 - - - 6,176 -
Div Payout % - - 164.67% - - - 167.52% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 281,808 280,264 267,138 263,278 265,594 263,278 261,734 5.06%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.45% 15.03% 8.06% 10.04% 6.03% 2.40% 8.42% -
ROE 0.43% 1.76% 1.40% 1.49% 0.96% 0.30% 1.41% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 43.88 42.15 59.41 50.28 54.22 43.58 56.30 -15.34%
EPS 1.56 6.40 4.86 5.08 3.29 1.04 4.78 -52.69%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 3.65 3.63 3.46 3.41 3.44 3.41 3.39 5.06%
Adjusted Per Share Value based on latest NOSH - 79,581
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 14.19 13.63 19.21 16.26 17.54 14.09 18.21 -15.35%
EPS 0.50 2.07 1.57 1.64 1.06 0.34 1.54 -52.85%
DPS 0.00 0.00 2.59 0.00 0.00 0.00 2.59 -
NAPS 1.1804 1.1739 1.1189 1.1028 1.1125 1.1028 1.0963 5.06%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.32 2.09 2.09 2.09 2.07 2.09 2.29 -
P/RPS 5.29 4.96 3.52 4.16 3.82 4.80 4.07 19.15%
P/EPS 149.02 32.68 43.02 41.12 62.95 201.20 47.95 113.40%
EY 0.67 3.06 2.32 2.43 1.59 0.50 2.09 -53.25%
DY 0.00 0.00 3.83 0.00 0.00 0.00 3.49 -
P/NAPS 0.64 0.58 0.60 0.61 0.60 0.61 0.68 -3.97%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 26/05/23 27/02/23 23/11/22 29/08/22 30/05/22 24/02/22 -
Price 0.77 2.40 2.03 2.02 2.05 2.19 2.20 -
P/RPS 1.75 5.69 3.42 4.02 3.78 5.02 3.91 -41.57%
P/EPS 49.46 37.53 41.78 39.75 62.34 210.83 46.07 4.86%
EY 2.02 2.66 2.39 2.52 1.60 0.47 2.17 -4.67%
DY 0.00 0.00 3.94 0.00 0.00 0.00 3.64 -
P/NAPS 0.21 0.66 0.59 0.59 0.60 0.64 0.65 -53.01%

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