[UPA] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -3.08%
YoY- 53.39%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 160,203 157,802 155,221 155,621 154,721 148,457 147,005 5.88%
PBT 14,403 13,980 12,380 13,987 14,359 12,593 13,869 2.54%
Tax -3,476 -3,089 -3,478 -3,426 -3,468 -3,031 -3,061 8.82%
NP 10,927 10,891 8,902 10,561 10,891 9,562 10,808 0.73%
-
NP to SH 11,016 10,952 8,932 10,532 10,867 9,366 10,615 2.49%
-
Tax Rate 24.13% 22.10% 28.09% 24.49% 24.15% 24.07% 22.07% -
Total Cost 149,276 146,911 146,319 145,060 143,830 138,895 136,197 6.28%
-
Net Worth 267,138 263,278 265,594 263,278 261,734 258,646 261,734 1.36%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 6,176 6,176 6,176 6,176 6,176 5,404 5,404 9.28%
Div Payout % 56.07% 56.40% 69.15% 58.65% 56.84% 57.70% 50.91% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 267,138 263,278 265,594 263,278 261,734 258,646 261,734 1.36%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.82% 6.90% 5.74% 6.79% 7.04% 6.44% 7.35% -
ROE 4.12% 4.16% 3.36% 4.00% 4.15% 3.62% 4.06% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 207.50 204.39 201.04 201.56 200.40 192.28 190.40 5.88%
EPS 14.27 14.19 11.57 13.64 14.08 12.13 13.75 2.49%
DPS 8.00 8.00 8.00 8.00 8.00 7.00 7.00 9.28%
NAPS 3.46 3.41 3.44 3.41 3.39 3.35 3.39 1.36%
Adjusted Per Share Value based on latest NOSH - 79,581
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 67.10 66.10 65.02 65.18 64.81 62.18 61.57 5.88%
EPS 4.61 4.59 3.74 4.41 4.55 3.92 4.45 2.37%
DPS 2.59 2.59 2.59 2.59 2.59 2.26 2.26 9.48%
NAPS 1.1189 1.1028 1.1125 1.1028 1.0963 1.0834 1.0963 1.36%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.09 2.09 2.07 2.09 2.29 2.32 2.29 -
P/RPS 1.01 1.02 1.03 1.04 1.14 1.21 1.20 -10.82%
P/EPS 14.65 14.73 17.89 15.32 16.27 19.12 16.66 -8.19%
EY 6.83 6.79 5.59 6.53 6.15 5.23 6.00 8.99%
DY 3.83 3.83 3.86 3.83 3.49 3.02 3.06 16.09%
P/NAPS 0.60 0.61 0.60 0.61 0.68 0.69 0.68 -7.98%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 23/11/22 29/08/22 30/05/22 24/02/22 26/11/21 13/09/21 -
Price 2.03 2.02 2.05 2.19 2.20 2.37 2.28 -
P/RPS 0.98 0.99 1.02 1.09 1.10 1.23 1.20 -12.59%
P/EPS 14.23 14.24 17.72 16.05 15.63 19.54 16.58 -9.66%
EY 7.03 7.02 5.64 6.23 6.40 5.12 6.03 10.73%
DY 3.94 3.96 3.90 3.65 3.64 2.95 3.07 18.04%
P/NAPS 0.59 0.59 0.60 0.64 0.65 0.71 0.67 -8.10%

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