[UPA] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -49.63%
YoY- 322.33%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 130,168 134,604 131,004 106,988 119,316 138,032 157,244 -3.09%
PBT 26,384 5,428 6,916 7,536 -1,612 -628 11,376 15.04%
Tax -6,820 -2,200 -2,368 -1,960 -896 -284 -2,848 15.65%
NP 19,564 3,228 4,548 5,576 -2,508 -912 8,528 14.83%
-
NP to SH 19,752 3,208 4,548 5,576 -2,508 -912 8,528 15.01%
-
Tax Rate 25.85% 40.53% 34.24% 26.01% - - 25.04% -
Total Cost 110,604 131,376 126,456 101,412 121,824 138,944 148,716 -4.81%
-
Net Worth 280,264 263,278 258,646 258,646 251,697 248,609 234,766 2.99%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 280,264 263,278 258,646 258,646 251,697 248,609 234,766 2.99%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 15.03% 2.40% 3.47% 5.21% -2.10% -0.66% 5.42% -
ROE 7.05% 1.22% 1.76% 2.16% -1.00% -0.37% 3.63% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 168.59 174.34 169.68 138.57 154.54 178.78 197.59 -2.60%
EPS 25.60 4.16 5.88 7.24 -3.24 -1.20 11.04 15.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.63 3.41 3.35 3.35 3.26 3.22 2.95 3.51%
Adjusted Per Share Value based on latest NOSH - 79,581
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 54.52 56.38 54.87 44.81 49.98 57.82 65.86 -3.09%
EPS 8.27 1.34 1.90 2.34 -1.05 -0.38 3.57 15.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1739 1.1028 1.0834 1.0834 1.0542 1.0413 0.9833 2.99%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.09 2.09 2.18 1.79 2.24 2.46 2.20 -
P/RPS 1.24 1.20 1.28 1.29 1.45 1.38 1.11 1.86%
P/EPS 8.17 50.30 37.01 24.79 -68.96 -208.26 20.53 -14.22%
EY 12.24 1.99 2.70 4.03 -1.45 -0.48 4.87 16.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.65 0.53 0.69 0.76 0.75 -4.19%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 30/05/22 21/05/21 22/06/20 21/05/19 30/05/18 30/05/17 -
Price 2.40 2.19 2.23 1.96 2.30 2.48 2.49 -
P/RPS 1.42 1.26 1.31 1.41 1.49 1.39 1.26 2.01%
P/EPS 9.38 52.71 37.86 27.14 -70.80 -209.95 23.24 -14.02%
EY 10.66 1.90 2.64 3.68 -1.41 -0.48 4.30 16.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.67 0.59 0.71 0.77 0.84 -3.93%

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