[UPA] QoQ TTM 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- 22.62%
YoY- 16.93%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 151,108 159,094 160,203 157,802 155,221 155,621 154,721 -1.56%
PBT 17,676 19,642 14,403 13,980 12,380 13,987 14,359 14.90%
Tax -4,023 -4,631 -3,476 -3,089 -3,478 -3,426 -3,468 10.43%
NP 13,653 15,011 10,927 10,891 8,902 10,561 10,891 16.31%
-
NP to SH 13,815 15,152 11,016 10,952 8,932 10,532 10,867 17.40%
-
Tax Rate 22.76% 23.58% 24.13% 22.10% 28.09% 24.49% 24.15% -
Total Cost 137,455 144,083 149,276 146,911 146,319 145,060 143,830 -2.98%
-
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 6,176 6,176 6,176 6,176 6,176 0.00%
Div Payout % 44.71% 40.76% 56.07% 56.40% 69.15% 58.65% 56.84% -
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 9.04% 9.44% 6.82% 6.90% 5.74% 6.79% 7.04% -
ROE 4.90% 5.41% 4.12% 4.16% 3.36% 4.00% 4.15% -
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 195.72 206.06 207.50 204.39 201.04 201.56 200.40 -1.56%
EPS 17.89 19.62 14.27 14.19 11.57 13.64 14.08 17.36%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 8.00 0.00%
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 63.29 66.64 67.10 66.10 65.02 65.18 64.81 -1.57%
EPS 5.79 6.35 4.61 4.59 3.74 4.41 4.55 17.48%
DPS 2.59 2.59 2.59 2.59 2.59 2.59 2.59 0.00%
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 1.19 1.01 1.01 1.02 1.03 1.04 1.14 2.91%
P/EPS 12.97 10.65 14.65 14.73 17.89 15.32 16.27 -14.06%
EY 7.71 9.39 6.83 6.79 5.59 6.53 6.15 16.31%
DY 3.45 3.83 3.83 3.83 3.86 3.83 3.49 -0.76%
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 0.39 1.16 0.98 0.99 1.02 1.09 1.10 -50.00%
P/EPS 4.30 12.23 14.23 14.24 17.72 16.05 15.63 -57.79%
EY 23.24 8.18 7.03 7.02 5.64 6.23 6.40 136.80%
DY 10.39 3.33 3.94 3.96 3.90 3.65 3.64 101.60%
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