[UPA] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -27.66%
YoY- 443.53%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 152,386 138,032 152,169 136,634 143,104 157,244 137,995 6.85%
PBT 7,820 -628 43,685 53,417 73,098 11,376 36,022 -63.97%
Tax -2,070 -284 -5,705 -8,898 -11,556 -2,848 -4,302 -38.67%
NP 5,750 -912 37,980 44,518 61,542 8,528 31,720 -68.07%
-
NP to SH 5,750 -912 38,004 44,518 61,542 8,528 31,977 -68.24%
-
Tax Rate 26.47% - 13.06% 16.66% 15.81% 25.04% 11.94% -
Total Cost 146,636 138,944 114,189 92,116 81,562 148,716 106,275 24.01%
-
Net Worth 251,697 248,609 248,609 244,748 255,557 234,766 225,555 7.60%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 13,897 - 15,441 - 6,179 -
Div Payout % - - 36.57% - 25.09% - 19.33% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 251,697 248,609 248,609 244,748 255,557 234,766 225,555 7.60%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.77% -0.66% 24.96% 32.58% 43.01% 5.42% 22.99% -
ROE 2.28% -0.37% 15.29% 18.19% 24.08% 3.63% 14.18% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 197.37 178.78 197.09 176.97 185.35 197.59 178.65 6.88%
EPS 7.44 -1.20 49.11 58.52 79.70 11.04 41.48 -68.29%
DPS 0.00 0.00 18.00 0.00 20.00 0.00 8.00 -
NAPS 3.26 3.22 3.22 3.17 3.31 2.95 2.92 7.64%
Adjusted Per Share Value based on latest NOSH - 79,581
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 63.83 57.82 63.74 57.23 59.94 65.86 57.80 6.85%
EPS 2.41 -0.38 15.92 18.65 25.78 3.57 13.39 -68.22%
DPS 0.00 0.00 5.82 0.00 6.47 0.00 2.59 -
NAPS 1.0542 1.0413 1.0413 1.0251 1.0704 0.9833 0.9448 7.59%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.48 2.46 2.46 2.45 2.40 2.20 2.08 -
P/RPS 1.26 1.38 1.25 1.38 1.29 1.11 1.16 5.68%
P/EPS 33.30 -208.26 5.00 4.25 3.01 20.53 5.02 254.26%
EY 3.00 -0.48 20.01 23.54 33.21 4.87 19.90 -71.77%
DY 0.00 0.00 7.32 0.00 8.33 0.00 3.85 -
P/NAPS 0.76 0.76 0.76 0.77 0.73 0.75 0.71 4.65%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 27/02/18 28/11/17 29/08/17 30/05/17 24/02/17 -
Price 2.36 2.48 2.46 2.45 2.50 2.49 2.18 -
P/RPS 1.20 1.39 1.25 1.38 1.35 1.26 1.22 -1.09%
P/EPS 31.69 -209.95 5.00 4.25 3.14 23.24 5.27 231.76%
EY 3.16 -0.48 20.01 23.54 31.88 4.30 18.99 -69.84%
DY 0.00 0.00 7.32 0.00 8.00 0.00 3.67 -
P/NAPS 0.72 0.77 0.76 0.77 0.76 0.84 0.75 -2.69%

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