[UPA] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -36.01%
YoY- -50.5%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 132,842 151,032 150,032 103,824 140,002 152,386 143,104 -1.23%
PBT 16,756 10,210 14,168 5,000 9,452 7,820 73,098 -21.76%
Tax -4,638 -3,544 -3,524 -1,432 -2,244 -2,070 -11,556 -14.10%
NP 12,118 6,666 10,644 3,568 7,208 5,750 61,542 -23.71%
-
NP to SH 12,280 6,682 10,552 3,568 7,208 5,750 61,542 -23.54%
-
Tax Rate 27.68% 34.71% 24.87% 28.64% 23.74% 26.47% 15.81% -
Total Cost 120,724 144,366 139,388 100,256 132,794 146,636 81,562 6.75%
-
Net Worth 281,808 265,594 261,734 258,646 255,557 251,697 255,557 1.64%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - 15,441 -
Div Payout % - - - - - - 25.09% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 281,808 265,594 261,734 258,646 255,557 251,697 255,557 1.64%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 9.12% 4.41% 7.09% 3.44% 5.15% 3.77% 43.01% -
ROE 4.36% 2.52% 4.03% 1.38% 2.82% 2.28% 24.08% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 172.06 195.62 194.32 134.47 181.33 197.37 185.35 -1.23%
EPS 15.90 8.66 12.48 4.62 9.34 7.44 79.70 -23.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 20.00 -
NAPS 3.65 3.44 3.39 3.35 3.31 3.26 3.31 1.64%
Adjusted Per Share Value based on latest NOSH - 79,581
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 55.64 63.26 62.84 43.49 58.64 63.83 59.94 -1.23%
EPS 5.14 2.80 4.42 1.49 3.02 2.41 25.78 -23.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.47 -
NAPS 1.1804 1.1125 1.0963 1.0834 1.0704 1.0542 1.0704 1.64%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 2.32 2.07 2.29 1.94 2.26 2.48 2.40 -
P/RPS 1.35 1.06 1.18 1.44 1.25 1.26 1.29 0.76%
P/EPS 14.59 23.92 16.76 41.98 24.21 33.30 3.01 30.07%
EY 6.86 4.18 5.97 2.38 4.13 3.00 33.21 -23.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.33 -
P/NAPS 0.64 0.60 0.68 0.58 0.68 0.76 0.73 -2.16%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 29/08/22 13/09/21 24/08/20 26/08/19 28/08/18 29/08/17 -
Price 0.77 2.05 2.28 2.34 2.20 2.36 2.50 -
P/RPS 0.45 1.05 1.17 1.74 1.21 1.20 1.35 -16.72%
P/EPS 4.84 23.69 16.68 50.64 23.57 31.69 3.14 7.47%
EY 20.66 4.22 5.99 1.97 4.24 3.16 31.88 -6.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
P/NAPS 0.21 0.60 0.67 0.70 0.66 0.72 0.76 -19.28%

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