[UPA] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -1.96%
YoY- -20.85%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 149,906 103,446 66,421 32,542 160,203 114,334 75,516 57.75%
PBT 15,567 12,138 8,378 6,596 14,330 9,263 5,105 109.85%
Tax -7,074 -3,414 -2,319 -1,705 -3,476 -2,034 -1,772 151.01%
NP 8,493 8,724 6,059 4,891 10,854 7,229 3,333 86.24%
-
NP to SH 8,661 8,834 6,140 4,938 10,943 7,265 3,341 88.38%
-
Tax Rate 45.44% 28.13% 27.68% 25.85% 24.26% 21.96% 34.71% -
Total Cost 141,413 94,722 60,362 27,651 149,349 107,105 72,183 56.37%
-
Net Worth 220,520 169,572 281,808 280,264 267,138 263,278 265,594 -11.63%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 5,513 - - - 6,176 - - -
Div Payout % 63.65% - - - 56.44% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 220,520 169,572 281,808 280,264 267,138 263,278 265,594 -11.63%
NOSH 238,745 238,745 79,581 79,581 79,581 79,581 79,581 107.59%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 5.67% 8.43% 9.12% 15.03% 6.78% 6.32% 4.41% -
ROE 3.93% 5.21% 2.18% 1.76% 4.10% 2.76% 1.26% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 81.57 73.20 86.03 42.15 207.50 148.09 97.81 -11.37%
EPS 4.71 6.25 7.95 6.40 14.17 9.41 4.33 5.75%
DPS 3.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.20 1.20 3.65 3.63 3.46 3.41 3.44 -50.35%
Adjusted Per Share Value based on latest NOSH - 238,745
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 62.79 43.33 27.82 13.63 67.10 47.89 31.63 57.75%
EPS 3.63 3.70 2.57 2.07 4.58 3.04 1.40 88.40%
DPS 2.31 0.00 0.00 0.00 2.59 0.00 0.00 -
NAPS 0.9237 0.7103 1.1804 1.1739 1.1189 1.1028 1.1125 -11.63%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.77 0.785 2.32 2.09 2.09 2.09 2.07 -
P/RPS 0.94 1.07 2.70 4.96 1.01 1.41 2.12 -41.76%
P/EPS 16.34 12.56 29.17 32.68 14.75 22.21 47.84 -51.04%
EY 6.12 7.96 3.43 3.06 6.78 4.50 2.09 104.27%
DY 3.90 0.00 0.00 0.00 3.83 0.00 0.00 -
P/NAPS 0.64 0.65 0.64 0.58 0.60 0.61 0.60 4.38%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 22/11/23 28/08/23 26/05/23 27/02/23 23/11/22 29/08/22 -
Price 0.79 0.78 0.77 2.40 2.03 2.02 2.05 -
P/RPS 0.97 1.07 0.90 5.69 0.98 1.36 2.10 -40.16%
P/EPS 16.76 12.48 9.68 37.53 14.32 21.47 47.37 -49.88%
EY 5.97 8.01 10.33 2.66 6.98 4.66 2.11 99.66%
DY 3.80 0.00 0.00 0.00 3.94 0.00 0.00 -
P/NAPS 0.66 0.65 0.21 0.66 0.59 0.59 0.60 6.54%

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