[UPA] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 51.35%
YoY- 57.97%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 114,334 75,516 33,651 154,721 111,253 75,016 32,751 129.95%
PBT 9,263 5,105 1,357 14,359 9,642 7,084 1,729 205.86%
Tax -2,034 -1,772 -550 -3,468 -2,413 -1,762 -592 127.52%
NP 7,229 3,333 807 10,891 7,229 5,322 1,137 242.81%
-
NP to SH 7,265 3,341 802 10,867 7,180 5,276 1,137 243.94%
-
Tax Rate 21.96% 34.71% 40.53% 24.15% 25.03% 24.87% 34.24% -
Total Cost 107,105 72,183 32,844 143,830 104,024 69,694 31,614 125.40%
-
Net Worth 263,278 265,594 263,278 261,734 258,646 261,734 258,646 1.18%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 6,176 - - - -
Div Payout % - - - 56.84% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 263,278 265,594 263,278 261,734 258,646 261,734 258,646 1.18%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.32% 4.41% 2.40% 7.04% 6.50% 7.09% 3.47% -
ROE 2.76% 1.26% 0.30% 4.15% 2.78% 2.02% 0.44% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 148.09 97.81 43.58 200.40 144.10 97.16 42.42 129.95%
EPS 9.41 4.33 1.04 14.08 7.97 6.24 1.47 244.36%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 3.41 3.44 3.41 3.39 3.35 3.39 3.35 1.18%
Adjusted Per Share Value based on latest NOSH - 79,581
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 47.89 31.63 14.09 64.81 46.60 31.42 13.72 129.93%
EPS 3.04 1.40 0.34 4.55 3.01 2.21 0.48 241.92%
DPS 0.00 0.00 0.00 2.59 0.00 0.00 0.00 -
NAPS 1.1028 1.1125 1.1028 1.0963 1.0834 1.0963 1.0834 1.18%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.09 2.07 2.09 2.29 2.32 2.29 2.18 -
P/RPS 1.41 2.12 4.80 1.14 1.61 2.36 5.14 -57.74%
P/EPS 22.21 47.84 201.20 16.27 24.95 33.51 148.03 -71.73%
EY 4.50 2.09 0.50 6.15 4.01 2.98 0.68 252.07%
DY 0.00 0.00 0.00 3.49 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.61 0.68 0.69 0.68 0.65 -4.14%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 29/08/22 30/05/22 24/02/22 26/11/21 13/09/21 21/05/21 -
Price 2.02 2.05 2.19 2.20 2.37 2.28 2.23 -
P/RPS 1.36 2.10 5.02 1.10 1.64 2.35 5.26 -59.38%
P/EPS 21.47 47.37 210.83 15.63 25.49 33.37 151.43 -72.77%
EY 4.66 2.11 0.47 6.40 3.92 3.00 0.66 267.60%
DY 0.00 0.00 0.00 3.64 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.64 0.65 0.71 0.67 0.67 -8.12%

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