[UPA] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -47.99%
YoY- -18.44%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 43,468 36,237 42,265 32,751 37,204 34,785 25,165 43.81%
PBT 4,717 2,558 5,355 1,729 2,951 3,834 616 287.06%
Tax -1,055 -651 -1,170 -592 -618 -681 -226 178.53%
NP 3,662 1,907 4,185 1,137 2,333 3,153 390 343.26%
-
NP to SH 3,687 1,904 4,139 1,137 2,186 3,153 390 345.27%
-
Tax Rate 22.37% 25.45% 21.85% 34.24% 20.94% 17.76% 36.69% -
Total Cost 39,806 34,330 38,080 31,614 34,871 31,632 24,775 37.06%
-
Net Worth 261,734 258,646 261,734 258,646 257,874 256,329 258,646 0.79%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 6,176 - - - 5,404 - - -
Div Payout % 167.52% - - - 247.23% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 261,734 258,646 261,734 258,646 257,874 256,329 258,646 0.79%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.42% 5.26% 9.90% 3.47% 6.27% 9.06% 1.55% -
ROE 1.41% 0.74% 1.58% 0.44% 0.85% 1.23% 0.15% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 56.30 46.93 54.74 42.42 48.19 45.05 32.59 43.83%
EPS 4.78 1.73 4.77 1.47 2.73 4.08 0.51 342.72%
DPS 8.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 3.39 3.35 3.39 3.35 3.34 3.32 3.35 0.79%
Adjusted Per Share Value based on latest NOSH - 79,581
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 18.21 15.18 17.70 13.72 15.58 14.57 10.54 43.84%
EPS 1.54 0.80 1.73 0.48 0.92 1.32 0.16 350.61%
DPS 2.59 0.00 0.00 0.00 2.26 0.00 0.00 -
NAPS 1.0963 1.0834 1.0963 1.0834 1.0801 1.0737 1.0834 0.79%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.29 2.32 2.29 2.18 2.11 2.10 1.94 -
P/RPS 4.07 4.94 4.18 5.14 4.38 4.66 5.95 -22.31%
P/EPS 47.95 94.08 42.72 148.03 74.52 51.42 384.06 -74.92%
EY 2.09 1.06 2.34 0.68 1.34 1.94 0.26 299.76%
DY 3.49 0.00 0.00 0.00 3.32 0.00 0.00 -
P/NAPS 0.68 0.69 0.68 0.65 0.63 0.63 0.58 11.15%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 26/11/21 13/09/21 21/05/21 17/03/21 26/11/20 24/08/20 -
Price 2.20 2.37 2.28 2.23 2.30 2.06 2.34 -
P/RPS 3.91 5.05 4.17 5.26 4.77 4.57 7.18 -33.24%
P/EPS 46.07 96.10 42.53 151.43 81.23 50.44 463.25 -78.44%
EY 2.17 1.04 2.35 0.66 1.23 1.98 0.22 358.01%
DY 3.64 0.00 0.00 0.00 3.04 0.00 0.00 -
P/NAPS 0.65 0.71 0.67 0.67 0.69 0.62 0.70 -4.80%

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