[UPA] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -72.54%
YoY- 59.44%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 171,124 129,608 84,370 48,008 148,864 103,511 65,900 88.59%
PBT 23,282 16,035 8,955 5,089 17,847 12,162 8,025 103.02%
Tax -4,600 -3,566 -2,189 -1,127 -3,590 -3,367 -2,463 51.48%
NP 18,682 12,469 6,766 3,962 14,257 8,795 5,562 123.78%
-
NP to SH 18,829 12,469 6,766 3,962 14,429 8,795 5,562 124.95%
-
Tax Rate 19.76% 22.24% 24.44% 22.15% 20.12% 27.68% 30.69% -
Total Cost 152,442 117,139 77,604 44,046 134,607 94,716 60,338 85.18%
-
Net Worth 202,629 194,030 194,087 191,909 190,453 183,196 186,175 5.79%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 7,014 - - - 6,270 - - -
Div Payout % 37.25% - - - 43.45% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 202,629 194,030 194,087 191,909 190,453 183,196 186,175 5.79%
NOSH 77,934 77,303 77,325 77,382 78,375 77,625 77,573 0.30%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.92% 9.62% 8.02% 8.25% 9.58% 8.50% 8.44% -
ROE 9.29% 6.43% 3.49% 2.06% 7.58% 4.80% 2.99% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 219.57 167.66 109.11 62.04 189.94 133.35 84.95 88.01%
EPS 24.16 16.13 8.75 5.12 18.41 11.33 7.17 124.26%
DPS 9.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.60 2.51 2.51 2.48 2.43 2.36 2.40 5.46%
Adjusted Per Share Value based on latest NOSH - 77,382
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 71.68 54.29 35.34 20.11 62.35 43.36 27.60 88.61%
EPS 7.89 5.22 2.83 1.66 6.04 3.68 2.33 124.99%
DPS 2.94 0.00 0.00 0.00 2.63 0.00 0.00 -
NAPS 0.8487 0.8127 0.8129 0.8038 0.7977 0.7673 0.7798 5.79%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.16 1.53 1.78 1.60 1.55 1.58 1.70 -
P/RPS 0.98 0.91 1.63 2.58 0.82 1.18 2.00 -37.76%
P/EPS 8.94 9.49 20.34 31.25 8.42 13.95 23.71 -47.71%
EY 11.19 10.54 4.92 3.20 11.88 7.17 4.22 91.23%
DY 4.17 0.00 0.00 0.00 5.16 0.00 0.00 -
P/NAPS 0.83 0.61 0.71 0.65 0.64 0.67 0.71 10.94%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 23/11/15 24/08/15 26/05/15 27/02/15 24/11/14 25/08/14 -
Price 2.22 1.85 1.56 1.78 1.66 1.53 1.59 -
P/RPS 1.01 1.10 1.43 2.87 0.87 1.15 1.87 -33.60%
P/EPS 9.19 11.47 17.83 34.77 9.02 13.50 22.18 -44.33%
EY 10.88 8.72 5.61 2.88 11.09 7.41 4.51 79.58%
DY 4.05 0.00 0.00 0.00 4.82 0.00 0.00 -
P/NAPS 0.85 0.74 0.62 0.72 0.68 0.65 0.66 18.31%

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