[UPA] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 420.54%
YoY- 69.83%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 102,476 71,552 39,311 137,995 111,710 73,574 30,644 123.45%
PBT 40,063 36,549 2,844 36,022 9,108 7,415 2,869 478.95%
Tax -6,674 -5,778 -712 -4,302 -2,965 -2,627 -1,044 244.05%
NP 33,389 30,771 2,132 31,720 6,143 4,788 1,825 593.09%
-
NP to SH 33,389 30,771 2,132 31,977 6,143 4,788 1,825 593.09%
-
Tax Rate 16.66% 15.81% 25.04% 11.94% 32.55% 35.43% 36.39% -
Total Cost 69,087 40,781 37,179 106,275 105,567 68,786 28,819 79.02%
-
Net Worth 244,748 255,557 234,766 225,555 200,064 205,752 203,379 13.12%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 7,720 - 6,179 - - - -
Div Payout % - 25.09% - 19.33% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 244,748 255,557 234,766 225,555 200,064 205,752 203,379 13.12%
NOSH 79,581 79,581 79,581 79,581 79,581 77,350 77,330 1.92%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 32.58% 43.01% 5.42% 22.99% 5.50% 6.51% 5.96% -
ROE 13.64% 12.04% 0.91% 14.18% 3.07% 2.33% 0.90% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 132.73 92.67 49.40 178.65 144.62 95.12 39.63 123.68%
EPS 43.89 39.85 2.76 41.48 7.95 6.19 2.36 600.69%
DPS 0.00 10.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 3.17 3.31 2.95 2.92 2.59 2.66 2.63 13.24%
Adjusted Per Share Value based on latest NOSH - 79,581
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 42.92 29.97 16.47 57.80 46.79 30.82 12.84 123.39%
EPS 13.99 12.89 0.89 13.39 2.57 2.01 0.76 595.93%
DPS 0.00 3.23 0.00 2.59 0.00 0.00 0.00 -
NAPS 1.0251 1.0704 0.9833 0.9448 0.838 0.8618 0.8519 13.11%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.45 2.40 2.20 2.08 2.05 2.20 2.12 -
P/RPS 1.85 2.59 4.45 1.16 1.42 2.31 5.35 -50.70%
P/EPS 5.67 6.02 82.12 5.02 25.78 35.54 89.83 -84.12%
EY 17.65 16.61 1.22 19.90 3.88 2.81 1.11 531.27%
DY 0.00 4.17 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.75 0.71 0.79 0.83 0.81 -3.31%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 29/08/17 30/05/17 24/02/17 21/11/16 22/08/16 23/05/16 -
Price 2.45 2.50 2.49 2.18 2.24 2.07 2.17 -
P/RPS 1.85 2.70 5.04 1.22 1.55 2.18 5.48 -51.48%
P/EPS 5.67 6.27 92.95 5.27 28.17 33.44 91.95 -84.36%
EY 17.65 15.94 1.08 18.99 3.55 2.99 1.09 538.96%
DY 0.00 4.00 0.00 3.67 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 0.84 0.75 0.86 0.78 0.83 -4.87%

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