UPA CORPORATION BHD

KLSE (MYR): UPA (7757)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

0.755

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 116,389 133,752 149,906 160,203 154,721 123,901 154,683 160,712 152,169 137,995 171,124 148,864 0.07%
PBT -2,596 1,482 15,567 14,330 14,359 9,041 14,465 10,556 43,685 36,022 23,282 17,847 -1.50%
Tax -957 -4,378 -7,074 -3,476 -3,468 -2,015 -3,070 -1,576 -5,705 -4,302 -4,600 -3,590 7.82%
NP -3,553 -2,896 8,493 10,854 10,891 7,026 11,395 8,980 37,980 31,720 18,682 14,257 -5.58%
-
NP to SH -3,489 -2,790 8,661 10,943 10,867 6,879 11,070 9,164 38,004 31,977 18,829 14,429 -5.51%
-
Tax Rate - 295.41% 45.44% 24.26% 24.15% 22.29% 21.22% 14.93% 13.06% 11.94% 19.76% 20.12% -
Total Cost 119,942 136,648 141,413 149,349 143,830 116,875 143,288 151,732 114,189 106,275 152,442 134,607 0.54%
-
Net Worth 259,418 259,418 220,520 267,138 261,734 257,874 257,101 252,469 248,609 225,555 202,629 190,453 1.64%
Dividend
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 5,513 5,513 6,176 6,176 5,404 6,176 6,176 13,897 6,179 7,014 6,270 -1.41%
Div Payout % - 0.00% 63.65% 56.44% 56.84% 78.57% 55.80% 67.40% 36.57% 19.33% 37.25% 43.45% -
Equity
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 259,418 259,418 220,520 267,138 261,734 257,874 257,101 252,469 248,609 225,555 202,629 190,453 1.64%
NOSH 238,745 238,745 238,745 79,581 79,581 79,581 79,581 79,581 79,581 79,581 77,934 78,375 13.16%
Ratio Analysis
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -3.05% -2.17% 5.67% 6.78% 7.04% 5.67% 7.37% 5.59% 24.96% 22.99% 10.92% 9.58% -
ROE -1.35% -1.08% 3.93% 4.10% 4.15% 2.67% 4.31% 3.63% 15.29% 14.18% 9.29% 7.58% -
Per Share
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 50.25 57.75 81.57 207.50 200.40 160.48 200.35 208.16 197.09 178.65 219.57 189.94 -8.95%
EPS -1.51 -1.20 4.71 14.17 14.08 8.81 14.34 12.67 49.11 41.48 24.16 18.41 -14.04%
DPS 0.00 2.38 3.00 8.00 8.00 7.00 8.00 8.00 18.00 8.00 9.00 8.00 -10.31%
NAPS 1.12 1.12 1.20 3.46 3.39 3.34 3.33 3.27 3.22 2.92 2.60 2.43 -7.53%
Adjusted Per Share Value based on latest NOSH - 238,745
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 48.75 56.02 62.79 67.10 64.81 51.90 64.79 67.32 63.74 57.80 71.68 62.35 0.07%
EPS -1.46 -1.17 3.63 4.58 4.55 2.88 4.64 3.84 15.92 13.39 7.89 6.04 -5.49%
DPS 0.00 2.31 2.31 2.59 2.59 2.26 2.59 2.59 5.82 2.59 2.94 2.63 -1.43%
NAPS 1.0866 1.0866 0.9237 1.1189 1.0963 1.0801 1.0769 1.0575 1.0413 0.9448 0.8487 0.7977 1.64%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/09/24 30/09/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.77 0.77 0.77 2.09 2.29 2.11 2.17 2.26 2.46 2.08 2.16 1.55 -
P/RPS 1.53 1.33 0.94 1.01 1.14 1.31 1.08 1.09 1.25 1.16 0.98 0.82 1.52%
P/EPS -51.11 -63.92 16.34 14.75 16.27 23.68 15.13 19.04 5.00 5.02 8.94 8.42 7.64%
EY -1.96 -1.56 6.12 6.78 6.15 4.22 6.61 5.25 20.01 19.90 11.19 11.88 -7.10%
DY 0.00 3.09 3.90 3.83 3.49 3.32 3.69 3.54 7.32 3.85 4.17 5.16 -3.06%
P/NAPS 0.69 0.69 0.64 0.60 0.68 0.63 0.65 0.69 0.76 0.71 0.83 0.64 0.00%
Price Multiplier on Announcement Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 20/11/24 20/11/24 27/02/24 27/02/23 24/02/22 17/03/21 26/02/20 26/02/19 27/02/18 24/02/17 25/02/16 27/02/15 -
Price 0.795 0.795 0.79 2.03 2.20 2.30 2.18 2.15 2.46 2.18 2.22 1.66 -
P/RPS 1.58 1.38 0.97 0.98 1.10 1.43 1.09 1.03 1.25 1.22 1.01 0.87 1.21%
P/EPS -52.77 -66.00 16.76 14.32 15.63 25.81 15.20 18.11 5.00 5.27 9.19 9.02 7.12%
EY -1.89 -1.52 5.97 6.98 6.40 3.87 6.58 5.52 20.01 18.99 10.88 11.09 -6.64%
DY 0.00 2.99 3.80 3.94 3.64 3.04 3.67 3.72 7.32 3.67 4.05 4.82 -2.60%
P/NAPS 0.71 0.71 0.66 0.59 0.65 0.69 0.65 0.66 0.76 0.75 0.85 0.68 -0.33%

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
3 people like this. Showing 50 of 105 comments

lala123

hmm.. at current price, looks like an opportunity to accumulate.. think downside is limited given its (i) strong balance sheet (net cash position), (ii) exposure to foreign currency (export play - benefiting from weak MYR), (iii) attractive dividend yield of 4-5%, providing support to share price (declaring 10sen DPS for 2015 shouldn't be an issue on the back of a good set of results YTD vs. last year of 8sen), (iv) inexpensive valuation at 9x trailing P/E while trading below BVPS as well.. Your move!!

2015-12-16 19:33

eimajz

welcome lala123 to UPA club! nice to have another well structured analysis to boost my confidence. A bit panic when drop below RM2. Good to know there are people out there who still holding~ Thanks

2015-12-16 22:57

Kawan Tsong

yes..finally cover the gap..^=^

2015-12-23 15:47

eimajz

wow wow! its moving!

2015-12-28 09:42

taktaumacammana

sending it to 2.50 soon!

2015-12-29 10:08

Kawan Tsong

well done

2015-12-29 17:08

tradeview

The momentum is back after the brief respite from year high of RM2.40. This is one of the few solid counters with export exposure that is still laggard in terms of fundamental value (below NTA of RM2.51 and PE less than 10). The closest peer CheeWah stands at multiple of 11-12x. I believe UPA is worth more based on its steady dividend policy year in year out. At multiple of 11x, the FV should be RM2.50 and at 12x FV should be RM2.70. My immediate TP is RM2.40. Accummulation has been ongoing and buy rate is strong past 2 weeks. I foresee this as one of the CNY play going into the next QR.

2015-12-30 14:51

tradeview

Hi all. I have done the write up. My advise is to accumulate on weakness and hold patiently for the next QR which will coincide with the strongest quarter + it is a dividend quarter.
http://klse.i3investor.com/blogs/tradeview/88889.jsp

2015-12-31 10:55

eimajz

thank you tradeview bro I will look to accumulate come market open tomorrow! Please let me know when you sell. Thanks.

2016-01-03 15:18

tradeview

Many counters previously with slightly lower valuations has flew ridiculously to a new highs. UPA is one the few fundamentally sound company with PE less than 10 and below NTA RM2.51. There is no reason not to load up UPA. The free flow is also limited which means should the next QR is good, it will have a steep upwards movement. The dividend is also in play for the next quarter. This is a counter to buy to hold. Thanks.

2016-01-13 15:37

tradeview

UPA accumulation has been happening awhile. Movement upwards commencing.

2016-01-14 16:00

tradeview

UPA has broke out of 52 week high with minimal selling quantity. May limit up

2016-01-14 16:19

tradeview

Congrats to all the winners of UPA! Finally broke out of the 52 week high with volume. My TP is RM2.77. There is still room. Dont miss the boat

http://klse.i3investor.com/servlets/cube/post/tradeview.jsp

To join my telegram channel : https://telegram.me/tradeview101

2016-01-14 16:24

YK Tsong

will above 3 just watch movie

2016-01-14 16:37

chantp88

finally....phew!!

2016-01-14 16:38

kl foong

Whow, finally start engine.

2016-01-14 17:03

eimajz

Wow! Amazing run up. Ur calls are really good man tradeview bro. What price should I let go? Tempted to let go now la!

2016-01-14 18:02

eimajz

I see ok ok! thank you muscle!

2016-01-15 09:54

tradeview

Morning mild profit taking after surging quite a lot yest. It is normal. UPA movement normally in the afternoon session. Rest assure for those holding. TP is RM2.77

2016-01-15 10:39

tradeview

A complete sell down of small mid cap stocks. I did not see it coming so soon. Anyhow for holders of UPA, there is no need to worry. You can hold it and wait for the QR. The results and DY will protect your counter's baseline provided there is no unforeseen circumstances.

Latest post

http://klse.i3investor.com/blogs/tradeview/89861.jsp

2016-01-15 17:24

asdf

Ai ya, too early lah.
Next wave is coming.

2016-01-18 10:00

tradeview

Latest post on Perstima TP 7.65

http://klse.i3investor.com/blogs/tradeview/89988.jsp

2016-01-19 17:29

asdf

Hi tradeview, I thought this is UPA thread.
But thanks anyway.
Your write up on Perstima is a good one.

2016-01-20 06:36

tradeview

UPA collection looks steady. Despite the volatile market, FFHB still able to preserve their price. It would seem likely that the upcoming results and dividend is strong. I maintain collect on weakness with TP of RM2.77

Side note. Those interested in HK market, my latest article on the Hang Seng index.

http://klse.i3investor.com/blogs/tradeview/90224.jsp

2016-01-22 21:28

taktaumacammana

value pick @ 2.24! TP $3

2016-01-26 10:37

kokchengkai

nice QR result ! and achieve 24 sens per year. give 9 sens interest...good

2016-02-25 19:16

tradeview

http://klse.i3investor.com/blogs/tradeview/91957.jsp

2016-02-26 11:45

YK Tsong

3 not dream ^=^

2016-02-27 14:27

kokchengkai

boring stock

2016-03-01 00:33

Jolin Lai Chi Pet

once the rocket take off, u won't say boring anymore...............TP Rm5 before christmas

2016-04-27 21:18

tj911

Dividen 9% is coming.. exdate: 13/7/2016

2016-06-07 11:52

moneySIFU

Net profit for the year = RM22.5mil
Included in the profit was fair value gain on investment property = RM22.9mil

http://cdn1.i3investor.com/my/files/dfgs88n/2017/02/24/1485815232-2030271750.pdf

2017-02-24 22:52

asdf

First and Final Single Tier Dividend of 8 sen per share.

Kindly be advised of the following :

1) The above Company's securities will be traded and quoted "Ex - Dividend” as from: 30 Jun 2017
2) The last date of lodgment : 4 Jul 2017
3) Date Payable : 18 Jul 2017

2017-05-02 13:11

asdf

Hopefully will distribute a portion of this one off gain to the shareholders.

******
The Board of Directors of UPA Corporation Berhad ("UPA” or “Company") wishes to announce that the Company had submitted a claim for the compensation in accordance with the Land Acquisition Act, 1960.

The Pentadbir Tanah Wilayah Persekutuan Kuala Lumpur (“Land Administrator”) has on 11 July 2017 served on the Company a Notice of Award in Form H to award a compensation of RM32,674,620.85.

2017-07-14 16:12

yameyamo

UPA sudah mau mari a?, anyone ...??

2020-08-06 08:51

NInvestor

what is this why suddenly limit up?

2020-08-06 13:15

stryker79

UPA starting to produce 3ply mask now. i think that is the reason the price shoot up this morning

2020-08-06 13:36

CristianoTheGoat

Limit up today... next one will be poly glass fibre? Since both also ventured into the manufacturing of melt-blown non-woven fabric

2020-08-06 19:23

adrian9

UPA the new GEM??

the new planned production data rather similar to Notion.

at RM2.00, Notion mkt cap shot up by rm1.20 x 505m shs = rm600m

UPA rose from 2.0 to 3.30 level,
mkt cap increase rm1.30 x 77m shs = rm100m

what a huge gap. Notion deserves a premium for its head start.. but what is a fair premium ?

2020-08-07 11:58

qwerting1

But UPA production only begins end-Nov. Where the face mask trend might be going to an end.

2020-08-07 12:24

qwerting1

Notion production is already started right or they are also venturing only?

Notion = US Market
UPA = Malaysia Market

2020-08-07 12:25

Orlando

Based on UPA's clarification on its non woven fabric new biz to Bursa PAT from tis new biz likes nothing to shout abt??

2020-08-07 21:02

taktaumacammana

still no result released yet?? Why har?

2021-03-02 10:51

RRWin89

hi sifu2. me buying to hold, gudluck all. hehe

2021-03-02 16:32

risktoreward

why suddenly fly, I still queueing leh

2021-09-10 10:18

Raiz368

Qtr result very good performance...

2021-09-14 08:43

risktoreward

Very nice. Holding at 2.35, today potentially fly

2021-09-14 08:55

abc123_2020

total share only 79million, easy to LIMIT UP!

2021-09-14 09:09

kk7198

Boss doesn't goreng, how to LU ? Long wait for the day when the BB decides to retire for good.

2023-08-12 08:29

Dehcomic01

Of the 4 Bursa stationery companies, UPA had the worst gross profit margins. If you are going to hunt in this sector, I would focus on Pelikan or Asia File. https://focusmalaysia.my/asia-file-will-there-be-time-to-meet-the-digital-disruption-challenge/

The other feature of UPA is that its ROE had dropped by about half, its market price seemed to be holding. Does it meant that it is overpriced? https://i.postimg.cc/MpHddwLc/UPA.png

2023-11-14 07:31

Post a Comment