[UPA] QoQ 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- -4.41%
YoY- 1.74%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 37,025 33,879 32,542 45,869 38,818 41,865 33,651 6.57%
PBT 3,760 1,782 6,596 5,140 4,158 3,748 1,357 97.15%
Tax -1,095 -614 -1,705 -1,442 -262 -1,222 -550 58.19%
NP 2,665 1,168 4,891 3,698 3,896 2,526 807 121.59%
-
NP to SH 2,694 1,202 4,938 3,751 3,924 2,539 802 124.12%
-
Tax Rate 29.12% 34.46% 25.85% 28.05% 6.30% 32.60% 40.53% -
Total Cost 34,360 32,711 27,651 42,171 34,922 39,339 32,844 3.05%
-
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 % - - - 164.67% - - - -
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 7.20% 3.45% 15.03% 8.06% 10.04% 6.03% 2.40% -
ROE 1.59% 0.43% 1.76% 1.40% 1.49% 0.96% 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 26.20 43.88 42.15 59.41 50.28 54.22 43.58 -28.74%
EPS 1.91 1.56 6.40 4.86 5.08 3.29 1.04 49.91%
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 15.51 14.19 13.63 19.21 16.26 17.54 14.09 6.60%
EPS 1.13 0.50 2.07 1.57 1.64 1.06 0.34 122.54%
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 3.00 5.29 4.96 3.52 4.16 3.82 4.80 -26.87%
P/EPS 41.18 149.02 32.68 43.02 41.12 62.95 201.20 -65.23%
EY 2.43 0.67 3.06 2.32 2.43 1.59 0.50 186.64%
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 2.98 1.75 5.69 3.42 4.02 3.78 5.02 -29.34%
P/EPS 40.91 49.46 37.53 41.78 39.75 62.34 210.83 -66.44%
EY 2.44 2.02 2.66 2.39 2.52 1.60 0.47 199.52%
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