[UPA] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -15.19%
YoY- -15.85%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 159,094 160,203 157,802 155,221 155,621 154,721 148,457 4.72%
PBT 19,642 14,403 13,980 12,380 13,987 14,359 12,593 34.53%
Tax -4,631 -3,476 -3,089 -3,478 -3,426 -3,468 -3,031 32.68%
NP 15,011 10,927 10,891 8,902 10,561 10,891 9,562 35.11%
-
NP to SH 15,152 11,016 10,952 8,932 10,532 10,867 9,366 37.84%
-
Tax Rate 23.58% 24.13% 22.10% 28.09% 24.49% 24.15% 24.07% -
Total Cost 144,083 149,276 146,911 146,319 145,060 143,830 138,895 2.47%
-
Net Worth 280,264 267,138 263,278 265,594 263,278 261,734 258,646 5.50%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 6,176 6,176 6,176 6,176 6,176 6,176 5,404 9.31%
Div Payout % 40.76% 56.07% 56.40% 69.15% 58.65% 56.84% 57.70% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 280,264 267,138 263,278 265,594 263,278 261,734 258,646 5.50%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 9.44% 6.82% 6.90% 5.74% 6.79% 7.04% 6.44% -
ROE 5.41% 4.12% 4.16% 3.36% 4.00% 4.15% 3.62% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 206.06 207.50 204.39 201.04 201.56 200.40 192.28 4.72%
EPS 19.62 14.27 14.19 11.57 13.64 14.08 12.13 37.83%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 7.00 9.31%
NAPS 3.63 3.46 3.41 3.44 3.41 3.39 3.35 5.50%
Adjusted Per Share Value based on latest NOSH - 79,581
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 66.64 67.10 66.10 65.02 65.18 64.81 62.18 4.73%
EPS 6.35 4.61 4.59 3.74 4.41 4.55 3.92 37.97%
DPS 2.59 2.59 2.59 2.59 2.59 2.59 2.26 9.52%
NAPS 1.1739 1.1189 1.1028 1.1125 1.1028 1.0963 1.0834 5.49%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.09 2.09 2.09 2.07 2.09 2.29 2.32 -
P/RPS 1.01 1.01 1.02 1.03 1.04 1.14 1.21 -11.35%
P/EPS 10.65 14.65 14.73 17.89 15.32 16.27 19.12 -32.32%
EY 9.39 6.83 6.79 5.59 6.53 6.15 5.23 47.77%
DY 3.83 3.83 3.83 3.86 3.83 3.49 3.02 17.18%
P/NAPS 0.58 0.60 0.61 0.60 0.61 0.68 0.69 -10.94%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 27/02/23 23/11/22 29/08/22 30/05/22 24/02/22 26/11/21 -
Price 2.40 2.03 2.02 2.05 2.19 2.20 2.37 -
P/RPS 1.16 0.98 0.99 1.02 1.09 1.10 1.23 -3.83%
P/EPS 12.23 14.23 14.24 17.72 16.05 15.63 19.54 -26.85%
EY 8.18 7.03 7.02 5.64 6.23 6.40 5.12 36.70%
DY 3.33 3.94 3.96 3.90 3.65 3.64 2.95 8.42%
P/NAPS 0.66 0.59 0.59 0.60 0.64 0.65 0.71 -4.75%

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