[UPA] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 18.92%
YoY- 15.43%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 157,802 148,457 130,197 154,896 168,727 139,104 145,249 1.39%
PBT 13,980 12,593 10,607 13,207 11,164 65,852 16,355 -2.58%
Tax -3,089 -3,031 -2,452 -1,626 -996 -9,970 -3,999 -4.21%
NP 10,891 9,562 8,155 11,581 10,168 55,882 12,356 -2.08%
-
NP to SH 10,952 9,366 7,830 11,765 10,192 55,784 12,503 -2.18%
-
Tax Rate 22.10% 24.07% 23.12% 12.31% 8.92% 15.14% 24.45% -
Total Cost 146,911 138,895 122,042 143,315 158,559 83,222 132,893 1.68%
-
Net Worth 263,278 258,646 256,329 254,013 248,609 244,748 200,064 4.68%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 6,176 5,404 6,176 6,176 6,176 13,900 7,119 -2.33%
Div Payout % 56.40% 57.70% 78.88% 52.50% 60.60% 24.92% 56.94% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 263,278 258,646 256,329 254,013 248,609 244,748 200,064 4.68%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 77,244 0.49%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 6.90% 6.44% 6.26% 7.48% 6.03% 40.17% 8.51% -
ROE 4.16% 3.62% 3.05% 4.63% 4.10% 22.79% 6.25% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 204.39 192.28 168.63 200.62 218.54 180.17 188.04 1.39%
EPS 14.19 12.13 10.14 15.24 13.20 72.25 16.19 -2.17%
DPS 8.00 7.00 8.00 8.00 8.00 18.00 9.22 -2.33%
NAPS 3.41 3.35 3.32 3.29 3.22 3.17 2.59 4.68%
Adjusted Per Share Value based on latest NOSH - 79,581
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 68.61 64.55 56.61 67.35 73.36 60.48 63.15 1.39%
EPS 4.76 4.07 3.40 5.12 4.43 24.25 5.44 -2.19%
DPS 2.69 2.35 2.69 2.69 2.69 6.04 3.10 -2.33%
NAPS 1.1447 1.1245 1.1145 1.1044 1.0809 1.0641 0.8698 4.68%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.09 2.32 2.10 2.20 2.38 2.45 2.05 -
P/RPS 1.02 1.21 1.25 1.10 1.09 1.36 1.09 -1.09%
P/EPS 14.73 19.12 20.71 14.44 18.03 3.39 12.67 2.54%
EY 6.79 5.23 4.83 6.93 5.55 29.49 7.90 -2.49%
DY 3.83 3.02 3.81 3.64 3.36 7.35 4.50 -2.64%
P/NAPS 0.61 0.69 0.63 0.67 0.74 0.77 0.79 -4.21%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 23/11/22 26/11/21 26/11/20 25/11/19 27/11/18 28/11/17 21/11/16 -
Price 2.02 2.37 2.06 2.22 2.28 2.45 2.24 -
P/RPS 0.99 1.23 1.22 1.11 1.04 1.36 1.19 -3.01%
P/EPS 14.24 19.54 20.31 14.57 17.27 3.39 13.84 0.47%
EY 7.02 5.12 4.92 6.86 5.79 29.49 7.23 -0.48%
DY 3.96 2.95 3.88 3.60 3.51 7.35 4.11 -0.61%
P/NAPS 0.59 0.71 0.62 0.67 0.71 0.77 0.86 -6.08%

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