[UPA] QoQ Cumulative 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- 28.3%
YoY- -50.73%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 71,552 39,311 137,995 111,710 73,574 30,644 171,124 -44.11%
PBT 36,549 2,844 36,022 9,108 7,415 2,869 23,282 35.11%
Tax -5,778 -712 -4,302 -2,965 -2,627 -1,044 -4,600 16.43%
NP 30,771 2,132 31,720 6,143 4,788 1,825 18,682 39.51%
-
NP to SH 30,771 2,132 31,977 6,143 4,788 1,825 18,829 38.78%
-
Tax Rate 15.81% 25.04% 11.94% 32.55% 35.43% 36.39% 19.76% -
Total Cost 40,781 37,179 106,275 105,567 68,786 28,819 152,442 -58.51%
-
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 7,720 - 6,179 - - - 7,014 6.60%
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 12.04% 0.91% 14.18% 3.07% 2.33% 0.90% 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 92.67 49.40 178.65 144.62 95.12 39.63 219.57 -43.76%
EPS 39.85 2.76 41.48 7.95 6.19 2.36 24.16 39.64%
DPS 10.00 0.00 8.00 0.00 0.00 0.00 9.00 7.28%
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 29.97 16.47 57.80 46.79 30.82 12.84 71.68 -44.11%
EPS 12.89 0.89 13.39 2.57 2.01 0.76 7.89 38.75%
DPS 3.23 0.00 2.59 0.00 0.00 0.00 2.94 6.47%
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 2.59 4.45 1.16 1.42 2.31 5.35 0.98 91.26%
P/EPS 6.02 82.12 5.02 25.78 35.54 89.83 8.94 -23.19%
EY 16.61 1.22 19.90 3.88 2.81 1.11 11.19 30.15%
DY 4.17 0.00 3.85 0.00 0.00 0.00 4.17 0.00%
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 2.70 5.04 1.22 1.55 2.18 5.48 1.01 92.73%
P/EPS 6.27 92.95 5.27 28.17 33.44 91.95 9.19 -22.51%
EY 15.94 1.08 18.99 3.55 2.99 1.09 10.88 29.02%
DY 4.00 0.00 3.67 0.00 0.00 0.00 4.05 -0.82%
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