[UPA] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 621.65%
YoY- 542.67%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 138,032 152,169 136,634 143,104 157,244 137,995 148,946 -4.95%
PBT -628 43,685 53,417 73,098 11,376 36,022 12,144 -
Tax -284 -5,705 -8,898 -11,556 -2,848 -4,302 -3,953 -82.74%
NP -912 37,980 44,518 61,542 8,528 31,720 8,190 -
-
NP to SH -912 38,004 44,518 61,542 8,528 31,977 8,190 -
-
Tax Rate - 13.06% 16.66% 15.81% 25.04% 11.94% 32.55% -
Total Cost 138,944 114,189 92,116 81,562 148,716 106,275 140,756 -0.86%
-
Net Worth 248,609 248,609 244,748 255,557 234,766 225,555 200,064 15.59%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 13,897 - 15,441 - 6,179 - -
Div Payout % - 36.57% - 25.09% - 19.33% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 248,609 248,609 244,748 255,557 234,766 225,555 200,064 15.59%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -0.66% 24.96% 32.58% 43.01% 5.42% 22.99% 5.50% -
ROE -0.37% 15.29% 18.19% 24.08% 3.63% 14.18% 4.09% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 178.78 197.09 176.97 185.35 197.59 178.65 192.82 -4.91%
EPS -1.20 49.11 58.52 79.70 11.04 41.48 10.60 -
DPS 0.00 18.00 0.00 20.00 0.00 8.00 0.00 -
NAPS 3.22 3.22 3.17 3.31 2.95 2.92 2.59 15.63%
Adjusted Per Share Value based on latest NOSH - 79,581
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 57.82 63.74 57.23 59.94 65.86 57.80 62.39 -4.94%
EPS -0.38 15.92 18.65 25.78 3.57 13.39 3.43 -
DPS 0.00 5.82 0.00 6.47 0.00 2.59 0.00 -
NAPS 1.0413 1.0413 1.0251 1.0704 0.9833 0.9448 0.838 15.59%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.46 2.46 2.45 2.40 2.20 2.08 2.05 -
P/RPS 1.38 1.25 1.38 1.29 1.11 1.16 1.06 19.24%
P/EPS -208.26 5.00 4.25 3.01 20.53 5.02 19.33 -
EY -0.48 20.01 23.54 33.21 4.87 19.90 5.17 -
DY 0.00 7.32 0.00 8.33 0.00 3.85 0.00 -
P/NAPS 0.76 0.76 0.77 0.73 0.75 0.71 0.79 -2.55%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 28/11/17 29/08/17 30/05/17 24/02/17 21/11/16 -
Price 2.48 2.46 2.45 2.50 2.49 2.18 2.24 -
P/RPS 1.39 1.25 1.38 1.35 1.26 1.22 1.16 12.82%
P/EPS -209.95 5.00 4.25 3.14 23.24 5.27 21.13 -
EY -0.48 20.01 23.54 31.88 4.30 18.99 4.73 -
DY 0.00 7.32 0.00 8.00 0.00 3.67 0.00 -
P/NAPS 0.77 0.76 0.77 0.76 0.84 0.75 0.86 -7.11%

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