[UPA] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 176.74%
YoY- -39.63%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 75,016 32,751 123,901 86,697 51,912 26,747 154,683 -38.30%
PBT 7,084 1,729 9,041 6,334 2,500 1,884 14,465 -37.89%
Tax -1,762 -592 -2,015 -1,397 -716 -490 -3,070 -30.96%
NP 5,322 1,137 7,026 4,937 1,784 1,394 11,395 -39.83%
-
NP to SH 5,276 1,137 6,879 4,937 1,784 1,394 11,070 -39.01%
-
Tax Rate 24.87% 34.24% 22.29% 22.06% 28.64% 26.01% 21.22% -
Total Cost 69,694 31,614 116,875 81,760 50,128 25,353 143,288 -38.17%
-
Net Worth 261,734 258,646 257,874 256,329 258,646 258,646 257,101 1.19%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 5,404 - - - 6,176 -
Div Payout % - - 78.57% - - - 55.80% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 261,734 258,646 257,874 256,329 258,646 258,646 257,101 1.19%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 7.09% 3.47% 5.67% 5.69% 3.44% 5.21% 7.37% -
ROE 2.02% 0.44% 2.67% 1.93% 0.69% 0.54% 4.31% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 97.16 42.42 160.48 112.29 67.24 34.64 200.35 -38.30%
EPS 6.24 1.47 8.81 6.39 2.31 1.81 14.34 -42.60%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 8.00 -
NAPS 3.39 3.35 3.34 3.32 3.35 3.35 3.33 1.19%
Adjusted Per Share Value based on latest NOSH - 79,581
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 32.62 14.24 53.87 37.69 22.57 11.63 67.25 -38.29%
EPS 2.29 0.49 2.99 2.15 0.78 0.61 4.81 -39.05%
DPS 0.00 0.00 2.35 0.00 0.00 0.00 2.69 -
NAPS 1.138 1.1245 1.1212 1.1145 1.1245 1.1245 1.1178 1.20%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 2.29 2.18 2.11 2.10 1.94 1.79 2.17 -
P/RPS 2.36 5.14 1.31 1.87 2.89 5.17 1.08 68.47%
P/EPS 33.51 148.03 23.68 32.84 83.96 99.14 15.13 69.99%
EY 2.98 0.68 4.22 3.04 1.19 1.01 6.61 -41.23%
DY 0.00 0.00 3.32 0.00 0.00 0.00 3.69 -
P/NAPS 0.68 0.65 0.63 0.63 0.58 0.53 0.65 3.05%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 13/09/21 21/05/21 17/03/21 26/11/20 24/08/20 22/06/20 26/02/20 -
Price 2.28 2.23 2.30 2.06 2.34 1.96 2.18 -
P/RPS 2.35 5.26 1.43 1.83 3.48 5.66 1.09 66.96%
P/EPS 33.37 151.43 25.81 32.22 101.27 108.56 15.20 68.99%
EY 3.00 0.66 3.87 3.10 0.99 0.92 6.58 -40.79%
DY 0.00 0.00 3.04 0.00 0.00 0.00 3.67 -
P/NAPS 0.67 0.67 0.69 0.62 0.70 0.59 0.65 2.04%

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