[UPA] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -100.6%
YoY- -110.69%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 160,712 116,999 76,193 34,508 152,169 102,476 71,552 71.25%
PBT 10,556 7,542 3,910 -157 43,685 40,063 36,549 -56.20%
Tax -1,576 -1,965 -1,035 -71 -5,705 -6,674 -5,778 -57.84%
NP 8,980 5,577 2,875 -228 37,980 33,389 30,771 -55.90%
-
NP to SH 9,164 5,577 2,875 -228 38,004 33,389 30,771 -55.30%
-
Tax Rate 14.93% 26.05% 26.47% - 13.06% 16.66% 15.81% -
Total Cost 151,732 111,422 73,318 34,736 114,189 69,087 40,781 139.53%
-
Net Worth 252,469 248,609 251,697 248,609 248,609 244,748 255,557 -0.80%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 6,176 - - - 13,897 - 7,720 -13.78%
Div Payout % 67.40% - - - 36.57% - 25.09% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 252,469 248,609 251,697 248,609 248,609 244,748 255,557 -0.80%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.59% 4.77% 3.77% -0.66% 24.96% 32.58% 43.01% -
ROE 3.63% 2.24% 1.14% -0.09% 15.29% 13.64% 12.04% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 208.16 151.54 98.69 44.69 197.09 132.73 92.67 71.26%
EPS 12.67 7.22 3.72 -0.30 49.11 43.89 39.85 -53.31%
DPS 8.00 0.00 0.00 0.00 18.00 0.00 10.00 -13.78%
NAPS 3.27 3.22 3.26 3.22 3.22 3.17 3.31 -0.80%
Adjusted Per Share Value based on latest NOSH - 79,581
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 67.32 49.01 31.91 14.45 63.74 42.92 29.97 71.26%
EPS 3.84 2.34 1.20 -0.10 15.92 13.99 12.89 -55.29%
DPS 2.59 0.00 0.00 0.00 5.82 0.00 3.23 -13.65%
NAPS 1.0575 1.0413 1.0542 1.0413 1.0413 1.0251 1.0704 -0.80%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.26 2.38 2.48 2.46 2.46 2.45 2.40 -
P/RPS 1.09 1.57 2.51 5.50 1.25 1.85 2.59 -43.75%
P/EPS 19.04 32.95 66.60 -833.03 5.00 5.67 6.02 115.01%
EY 5.25 3.04 1.50 -0.12 20.01 17.65 16.61 -53.50%
DY 3.54 0.00 0.00 0.00 7.32 0.00 4.17 -10.31%
P/NAPS 0.69 0.74 0.76 0.76 0.76 0.77 0.73 -3.67%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 27/11/18 28/08/18 30/05/18 27/02/18 28/11/17 29/08/17 -
Price 2.15 2.28 2.36 2.48 2.46 2.45 2.50 -
P/RPS 1.03 1.50 2.39 5.55 1.25 1.85 2.70 -47.30%
P/EPS 18.11 31.56 63.38 -839.80 5.00 5.67 6.27 102.42%
EY 5.52 3.17 1.58 -0.12 20.01 17.65 15.94 -50.59%
DY 3.72 0.00 0.00 0.00 7.32 0.00 4.00 -4.71%
P/NAPS 0.66 0.71 0.72 0.77 0.76 0.77 0.76 -8.95%

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