[UPA] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -90.31%
YoY- -53.94%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 137,995 111,710 73,574 30,644 171,124 129,608 84,370 38.61%
PBT 36,022 9,108 7,415 2,869 23,282 16,035 8,955 151.86%
Tax -4,302 -2,965 -2,627 -1,044 -4,600 -3,566 -2,189 56.57%
NP 31,720 6,143 4,788 1,825 18,682 12,469 6,766 178.80%
-
NP to SH 31,977 6,143 4,788 1,825 18,829 12,469 6,766 180.30%
-
Tax Rate 11.94% 32.55% 35.43% 36.39% 19.76% 22.24% 24.44% -
Total Cost 106,275 105,567 68,786 28,819 152,442 117,139 77,604 23.20%
-
Net Worth 225,555 200,064 205,752 203,379 202,629 194,030 194,087 10.48%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 6,179 - - - 7,014 - - -
Div Payout % 19.33% - - - 37.25% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 225,555 200,064 205,752 203,379 202,629 194,030 194,087 10.48%
NOSH 79,581 79,581 77,350 77,330 77,934 77,303 77,325 1.92%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 22.99% 5.50% 6.51% 5.96% 10.92% 9.62% 8.02% -
ROE 14.18% 3.07% 2.33% 0.90% 9.29% 6.43% 3.49% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 178.65 144.62 95.12 39.63 219.57 167.66 109.11 38.71%
EPS 41.48 7.95 6.19 2.36 24.16 16.13 8.75 180.87%
DPS 8.00 0.00 0.00 0.00 9.00 0.00 0.00 -
NAPS 2.92 2.59 2.66 2.63 2.60 2.51 2.51 10.56%
Adjusted Per Share Value based on latest NOSH - 77,330
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 57.80 46.79 30.82 12.84 71.68 54.29 35.34 38.60%
EPS 13.39 2.57 2.01 0.76 7.89 5.22 2.83 180.51%
DPS 2.59 0.00 0.00 0.00 2.94 0.00 0.00 -
NAPS 0.9448 0.838 0.8618 0.8519 0.8487 0.8127 0.8129 10.49%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.08 2.05 2.20 2.12 2.16 1.53 1.78 -
P/RPS 1.16 1.42 2.31 5.35 0.98 0.91 1.63 -20.20%
P/EPS 5.02 25.78 35.54 89.83 8.94 9.49 20.34 -60.48%
EY 19.90 3.88 2.81 1.11 11.19 10.54 4.92 152.78%
DY 3.85 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.71 0.79 0.83 0.81 0.83 0.61 0.71 0.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 21/11/16 22/08/16 23/05/16 25/02/16 23/11/15 24/08/15 -
Price 2.18 2.24 2.07 2.17 2.22 1.85 1.56 -
P/RPS 1.22 1.55 2.18 5.48 1.01 1.10 1.43 -10.00%
P/EPS 5.27 28.17 33.44 91.95 9.19 11.47 17.83 -55.46%
EY 18.99 3.55 2.99 1.09 10.88 8.72 5.61 124.61%
DY 3.67 0.00 0.00 0.00 4.05 0.00 0.00 -
P/NAPS 0.75 0.86 0.78 0.83 0.85 0.74 0.62 13.46%

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