[UPA] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 1.52%
YoY- 20.8%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 160,203 154,721 123,901 154,683 160,712 152,169 137,995 2.51%
PBT 14,330 14,359 9,041 14,465 10,556 43,685 36,022 -14.23%
Tax -3,476 -3,468 -2,015 -3,070 -1,576 -5,705 -4,302 -3.48%
NP 10,854 10,891 7,026 11,395 8,980 37,980 31,720 -16.36%
-
NP to SH 10,943 10,867 6,879 11,070 9,164 38,004 31,977 -16.35%
-
Tax Rate 24.26% 24.15% 22.29% 21.22% 14.93% 13.06% 11.94% -
Total Cost 149,349 143,830 116,875 143,288 151,732 114,189 106,275 5.83%
-
Net Worth 267,138 261,734 257,874 257,101 252,469 248,609 225,555 2.85%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 6,176 6,176 5,404 6,176 6,176 13,897 6,179 -0.00%
Div Payout % 56.44% 56.84% 78.57% 55.80% 67.40% 36.57% 19.33% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 267,138 261,734 257,874 257,101 252,469 248,609 225,555 2.85%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 6.78% 7.04% 5.67% 7.37% 5.59% 24.96% 22.99% -
ROE 4.10% 4.15% 2.67% 4.31% 3.63% 15.29% 14.18% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 207.50 200.40 160.48 200.35 208.16 197.09 178.65 2.52%
EPS 14.17 14.08 8.81 14.34 12.67 49.11 41.48 -16.38%
DPS 8.00 8.00 7.00 8.00 8.00 18.00 8.00 0.00%
NAPS 3.46 3.39 3.34 3.33 3.27 3.22 2.92 2.86%
Adjusted Per Share Value based on latest NOSH - 79,581
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 67.10 64.81 51.90 64.79 67.32 63.74 57.80 2.51%
EPS 4.58 4.55 2.88 4.64 3.84 15.92 13.39 -16.36%
DPS 2.59 2.59 2.26 2.59 2.59 5.82 2.59 0.00%
NAPS 1.1189 1.0963 1.0801 1.0769 1.0575 1.0413 0.9448 2.85%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.09 2.29 2.11 2.17 2.26 2.46 2.08 -
P/RPS 1.01 1.14 1.31 1.08 1.09 1.25 1.16 -2.28%
P/EPS 14.75 16.27 23.68 15.13 19.04 5.00 5.02 19.66%
EY 6.78 6.15 4.22 6.61 5.25 20.01 19.90 -16.42%
DY 3.83 3.49 3.32 3.69 3.54 7.32 3.85 -0.08%
P/NAPS 0.60 0.68 0.63 0.65 0.69 0.76 0.71 -2.76%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 24/02/22 17/03/21 26/02/20 26/02/19 27/02/18 24/02/17 -
Price 2.03 2.20 2.30 2.18 2.15 2.46 2.18 -
P/RPS 0.98 1.10 1.43 1.09 1.03 1.25 1.22 -3.58%
P/EPS 14.32 15.63 25.81 15.20 18.11 5.00 5.27 18.11%
EY 6.98 6.40 3.87 6.58 5.52 20.01 18.99 -15.35%
DY 3.94 3.64 3.04 3.67 3.72 7.32 3.67 1.18%
P/NAPS 0.59 0.65 0.69 0.65 0.66 0.76 0.75 -3.91%

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