[UPA] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -14.47%
YoY- -50.73%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 143,104 157,244 137,995 148,946 147,148 122,576 171,124 -11.24%
PBT 73,098 11,376 36,022 12,144 14,830 11,476 23,282 114.56%
Tax -11,556 -2,848 -4,302 -3,953 -5,254 -4,176 -4,600 84.90%
NP 61,542 8,528 31,720 8,190 9,576 7,300 18,682 121.55%
-
NP to SH 61,542 8,528 31,977 8,190 9,576 7,300 18,829 120.39%
-
Tax Rate 15.81% 25.04% 11.94% 32.55% 35.43% 36.39% 19.76% -
Total Cost 81,562 148,716 106,275 140,756 137,572 115,276 152,442 -34.11%
-
Net Worth 255,557 234,766 225,555 200,064 205,752 203,379 202,629 16.74%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 15,441 - 6,179 - - - 7,014 69.30%
Div Payout % 25.09% - 19.33% - - - 37.25% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 255,557 234,766 225,555 200,064 205,752 203,379 202,629 16.74%
NOSH 79,581 79,581 79,581 79,581 77,350 77,330 77,934 1.40%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 43.01% 5.42% 22.99% 5.50% 6.51% 5.96% 10.92% -
ROE 24.08% 3.63% 14.18% 4.09% 4.65% 3.59% 9.29% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 185.35 197.59 178.65 192.82 190.24 158.51 219.57 -10.68%
EPS 79.70 11.04 41.48 10.60 12.38 9.44 24.16 121.76%
DPS 20.00 0.00 8.00 0.00 0.00 0.00 9.00 70.37%
NAPS 3.31 2.95 2.92 2.59 2.66 2.63 2.60 17.48%
Adjusted Per Share Value based on latest NOSH - 79,581
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 59.94 65.86 57.80 62.39 61.63 51.34 71.68 -11.25%
EPS 25.78 3.57 13.39 3.43 4.01 3.06 7.89 120.35%
DPS 6.47 0.00 2.59 0.00 0.00 0.00 2.94 69.27%
NAPS 1.0704 0.9833 0.9448 0.838 0.8618 0.8519 0.8487 16.74%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.40 2.20 2.08 2.05 2.20 2.12 2.16 -
P/RPS 1.29 1.11 1.16 1.06 1.16 1.34 0.98 20.12%
P/EPS 3.01 20.53 5.02 19.33 17.77 22.46 8.94 -51.63%
EY 33.21 4.87 19.90 5.17 5.63 4.45 11.19 106.65%
DY 8.33 0.00 3.85 0.00 0.00 0.00 4.17 58.68%
P/NAPS 0.73 0.75 0.71 0.79 0.83 0.81 0.83 -8.20%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 24/02/17 21/11/16 22/08/16 23/05/16 25/02/16 -
Price 2.50 2.49 2.18 2.24 2.07 2.17 2.22 -
P/RPS 1.35 1.26 1.22 1.16 1.09 1.37 1.01 21.36%
P/EPS 3.14 23.24 5.27 21.13 16.72 22.99 9.19 -51.15%
EY 31.88 4.30 18.99 4.73 5.98 4.35 10.88 104.90%
DY 8.00 0.00 3.67 0.00 0.00 0.00 4.05 57.49%
P/NAPS 0.76 0.84 0.75 0.86 0.78 0.83 0.85 -7.19%

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