[UPA] QoQ 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- -54.27%
YoY- -76.24%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 32,241 39,311 36,628 30,159 42,930 30,644 41,516 -15.52%
PBT 33,705 2,844 25,789 1,693 4,546 2,869 7,247 178.88%
Tax -5,066 -712 -3,296 -338 -1,583 -1,044 -1,034 188.74%
NP 28,639 2,132 22,493 1,355 2,963 1,825 6,213 177.23%
-
NP to SH 28,639 2,132 22,395 1,355 2,963 1,825 6,360 172.93%
-
Tax Rate 15.03% 25.04% 12.78% 19.96% 34.82% 36.39% 14.27% -
Total Cost 3,602 37,179 14,135 28,804 39,967 28,819 35,303 -78.19%
-
Net Worth 255,557 234,766 221,692 200,064 205,785 203,379 205,671 15.59%
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 - - - 7,119 5.55%
Div Payout % 26.96% - 27.59% - - - 111.94% -
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 255,557 234,766 221,692 200,064 205,785 203,379 205,671 15.59%
NOSH 79,581 79,581 79,581 79,581 77,362 77,330 79,104 0.40%
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 88.83% 5.42% 61.41% 4.49% 6.90% 5.96% 14.97% -
ROE 11.21% 0.91% 10.10% 0.68% 1.44% 0.90% 3.09% -
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 41.76 49.40 47.42 39.04 55.49 39.63 52.48 -14.14%
EPS 37.09 2.76 29.12 1.75 3.83 2.36 8.04 177.37%
DPS 10.00 0.00 8.00 0.00 0.00 0.00 9.00 7.28%
NAPS 3.31 2.95 2.87 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 13.50 16.47 15.34 12.63 17.98 12.84 17.39 -15.54%
EPS 12.00 0.89 9.38 0.57 1.24 0.76 2.66 173.27%
DPS 3.23 0.00 2.59 0.00 0.00 0.00 2.98 5.52%
NAPS 1.0704 0.9833 0.9286 0.838 0.8619 0.8519 0.8615 15.58%
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 5.75 4.45 4.39 5.25 3.96 5.35 4.12 24.91%
P/EPS 6.47 82.12 7.17 116.86 57.44 89.83 26.87 -61.32%
EY 15.46 1.22 13.94 0.86 1.74 1.11 3.72 158.71%
DY 4.17 0.00 3.85 0.00 0.00 0.00 4.17 0.00%
P/NAPS 0.73 0.75 0.72 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 5.99 5.04 4.60 5.74 3.73 5.48 4.23 26.12%
P/EPS 6.74 92.95 7.52 127.70 54.05 91.95 27.61 -60.97%
EY 14.84 1.08 13.30 0.78 1.85 1.09 3.62 156.36%
DY 4.00 0.00 3.67 0.00 0.00 0.00 4.05 -0.82%
P/NAPS 0.76 0.84 0.76 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