[UPA] YoY Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -37.83%
YoY- 83.78%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 118,390 132,842 151,032 150,032 103,824 140,002 152,386 -4.11%
PBT -612 16,756 10,210 14,168 5,000 9,452 7,820 -
Tax -198 -4,638 -3,544 -3,524 -1,432 -2,244 -2,070 -32.34%
NP -810 12,118 6,666 10,644 3,568 7,208 5,750 -
-
NP to SH -730 12,280 6,682 10,552 3,568 7,208 5,750 -
-
Tax Rate - 27.68% 34.71% 24.87% 28.64% 23.74% 26.47% -
Total Cost 119,200 120,724 144,366 139,388 100,256 132,794 146,636 -3.39%
-
Net Worth 268,683 281,808 265,594 261,734 258,646 255,557 251,697 1.09%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 268,683 281,808 265,594 261,734 258,646 255,557 251,697 1.09%
NOSH 238,745 79,581 79,581 79,581 79,581 79,581 79,581 20.07%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -0.68% 9.12% 4.41% 7.09% 3.44% 5.15% 3.77% -
ROE -0.27% 4.36% 2.52% 4.03% 1.38% 2.82% 2.28% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 51.11 172.06 195.62 194.32 134.47 181.33 197.37 -20.14%
EPS -0.32 15.90 8.66 12.48 4.62 9.34 7.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 3.65 3.44 3.39 3.35 3.31 3.26 -15.80%
Adjusted Per Share Value based on latest NOSH - 79,581
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 49.59 55.64 63.26 62.84 43.49 58.64 63.83 -4.11%
EPS -0.31 5.14 2.80 4.42 1.49 3.02 2.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1254 1.1804 1.1125 1.0963 1.0834 1.0704 1.0542 1.09%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.79 2.32 2.07 2.29 1.94 2.26 2.48 -
P/RPS 1.55 1.35 1.06 1.18 1.44 1.25 1.26 3.50%
P/EPS -250.66 14.59 23.92 16.76 41.98 24.21 33.30 -
EY -0.40 6.86 4.18 5.97 2.38 4.13 3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.64 0.60 0.68 0.58 0.68 0.76 -1.83%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 23/08/24 28/08/23 29/08/22 13/09/21 24/08/20 26/08/19 28/08/18 -
Price 0.75 0.77 2.05 2.28 2.34 2.20 2.36 -
P/RPS 1.47 0.45 1.05 1.17 1.74 1.21 1.20 3.43%
P/EPS -237.97 4.84 23.69 16.68 50.64 23.57 31.69 -
EY -0.42 20.66 4.22 5.99 1.97 4.24 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.21 0.60 0.67 0.70 0.66 0.72 -1.68%

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