UPA Corporation Bhd
KLSE:UPA
Balance Sheet
Balance Sheet Decomposition
UPA Corporation Bhd
UPA Corporation Bhd
Balance Sheet
UPA Corporation Bhd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
10
|
4
|
5
|
11
|
13
|
9
|
19
|
8
|
24
|
17
|
16
|
21
|
17
|
21
|
30
|
34
|
58
|
59
|
69
|
59
|
55
|
53
|
76
|
62
|
|
| Cash |
10
|
4
|
5
|
11
|
13
|
9
|
19
|
8
|
24
|
17
|
16
|
21
|
17
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
62
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
34
|
58
|
59
|
69
|
59
|
55
|
53
|
76
|
0
|
|
| Short-Term Investments |
4
|
6
|
12
|
5
|
1
|
1
|
0
|
12
|
18
|
20
|
25
|
24
|
25
|
26
|
21
|
6
|
4
|
1
|
1
|
4
|
6
|
3
|
3
|
2
|
|
| Total Receivables |
19
|
29
|
24
|
34
|
39
|
47
|
43
|
45
|
44
|
40
|
34
|
38
|
40
|
43
|
43
|
48
|
51
|
51
|
51
|
39
|
42
|
47
|
43
|
49
|
|
| Accounts Receivables |
19
|
29
|
24
|
33
|
38
|
43
|
39
|
40
|
41
|
37
|
33
|
35
|
38
|
38
|
43
|
47
|
50
|
49
|
51
|
39
|
42
|
46
|
42
|
46
|
|
| Other Receivables |
0
|
1
|
1
|
1
|
2
|
5
|
4
|
5
|
4
|
3
|
1
|
3
|
2
|
4
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
1
|
1
|
3
|
|
| Inventory |
14
|
23
|
23
|
33
|
38
|
37
|
44
|
37
|
42
|
42
|
40
|
44
|
45
|
49
|
56
|
53
|
57
|
59
|
55
|
59
|
62
|
67
|
55
|
45
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
47
|
61
|
64
|
82
|
91
|
95
|
106
|
102
|
128
|
119
|
116
|
127
|
127
|
139
|
150
|
140
|
171
|
171
|
176
|
161
|
166
|
170
|
177
|
160
|
|
| PP&E Net |
37
|
36
|
46
|
43
|
58
|
46
|
46
|
46
|
45
|
66
|
68
|
69
|
72
|
70
|
67
|
72
|
69
|
68
|
66
|
68
|
67
|
65
|
61
|
65
|
|
| PP&E Gross |
37
|
36
|
46
|
43
|
58
|
46
|
46
|
46
|
45
|
66
|
68
|
69
|
72
|
70
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
17
|
20
|
25
|
27
|
32
|
33
|
37
|
43
|
49
|
55
|
62
|
68
|
75
|
80
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
25
|
24
|
24
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
16
|
16
|
16
|
18
|
18
|
19
|
18
|
18
|
22
|
22
|
27
|
26
|
26
|
26
|
26
|
58
|
60
|
63
|
66
|
66
|
66
|
74
|
77
|
80
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
100
N/A
|
114
+13%
|
126
+11%
|
143
+14%
|
168
+17%
|
184
+10%
|
195
+6%
|
192
-1%
|
216
+12%
|
208
-4%
|
210
+1%
|
222
+5%
|
225
+2%
|
235
+4%
|
243
+3%
|
271
+12%
|
300
+11%
|
303
+1%
|
308
+2%
|
296
-4%
|
299
+1%
|
309
+3%
|
316
+2%
|
304
-4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
5
|
11
|
7
|
10
|
11
|
8
|
9
|
4
|
4
|
3
|
4
|
4
|
3
|
5
|
14
|
16
|
15
|
17
|
14
|
16
|
14
|
14
|
11
|
13
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
3
|
2
|
2
|
2
|
2
|
1
|
4
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
5
|
15
|
16
|
7
|
25
|
13
|
17
|
20
|
16
|
18
|
0
|
0
|
17
|
17
|
18
|
4
|
4
|
9
|
13
|
8
|
|
| Current Portion of Long-Term Debt |
8
|
9
|
17
|
16
|
19
|
3
|
3
|
3
|
3
|
3
|
3
|
1
|
0
|
0
|
12
|
13
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
2
|
2
|
1
|
3
|
1
|
1
|
2
|
5
|
9
|
7
|
5
|
6
|
9
|
7
|
2
|
1
|
0
|
0
|
1
|
0
|
1
|
1
|
2
|
1
|
|
| Total Current Liabilities |
14
|
22
|
25
|
28
|
35
|
29
|
32
|
21
|
42
|
29
|
30
|
34
|
31
|
33
|
28
|
29
|
33
|
35
|
33
|
21
|
19
|
24
|
26
|
22
|
|
| Long-Term Debt |
2
|
1
|
1
|
2
|
7
|
15
|
12
|
11
|
8
|
5
|
2
|
1
|
1
|
1
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
3
|
3
|
7
|
7
|
8
|
9
|
8
|
8
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
8
|
9
|
8
|
9
|
8
|
9
|
9
|
11
|
10
|
|
| Minority Interest |
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
21
N/A
|
29
+36%
|
34
+18%
|
38
+13%
|
52
+36%
|
54
+5%
|
53
-2%
|
42
-21%
|
58
+37%
|
42
-28%
|
41
-2%
|
44
+8%
|
40
-10%
|
41
+4%
|
35
-15%
|
39
+9%
|
43
+12%
|
43
-1%
|
43
-1%
|
30
-29%
|
29
-3%
|
34
+18%
|
38
+10%
|
32
-15%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
35
|
44
|
62
|
62
|
63
|
66
|
67
|
67
|
67
|
80
|
80
|
80
|
80
|
80
|
80
|
80
|
80
|
80
|
80
|
80
|
80
|
80
|
80
|
80
|
|
| Retained Earnings |
29
|
36
|
25
|
37
|
48
|
61
|
71
|
81
|
89
|
89
|
86
|
101
|
109
|
117
|
130
|
155
|
179
|
182
|
187
|
187
|
193
|
197
|
200
|
194
|
|
| Additional Paid In Capital |
12
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
|
| Total Equity |
79
N/A
|
85
+7%
|
92
+9%
|
105
+14%
|
116
+11%
|
130
+12%
|
141
+9%
|
150
+6%
|
158
+5%
|
166
+5%
|
169
+2%
|
178
+5%
|
185
+4%
|
193
+4%
|
207
+7%
|
232
+12%
|
257
+10%
|
260
+1%
|
265
+2%
|
266
+0%
|
270
+2%
|
275
+2%
|
278
+1%
|
272
-2%
|
|
| Total Liabilities & Equity |
100
N/A
|
114
+13%
|
126
+11%
|
143
+14%
|
168
+17%
|
184
+10%
|
195
+6%
|
192
-1%
|
216
+12%
|
208
-4%
|
210
+1%
|
222
+5%
|
225
+2%
|
235
+4%
|
243
+3%
|
271
+12%
|
300
+11%
|
303
+1%
|
308
+2%
|
296
-4%
|
299
+1%
|
309
+3%
|
316
+2%
|
304
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
74
|
74
|
74
|
75
|
76
|
79
|
80
|
79
|
79
|
78
|
78
|
78
|
78
|
77
|
77
|
77
|
77
|
77
|
77
|
232
|
232
|
232
|
232
|
232
|
|