[UPA] QoQ 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- 1552.77%
YoY- 252.12%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 30,924 32,241 39,311 36,628 30,159 42,930 30,644 0.60%
PBT 3,514 33,705 2,844 25,789 1,693 4,546 2,869 14.46%
Tax -896 -5,066 -712 -3,296 -338 -1,583 -1,044 -9.68%
NP 2,618 28,639 2,132 22,493 1,355 2,963 1,825 27.16%
-
NP to SH 2,618 28,639 2,132 22,395 1,355 2,963 1,825 27.16%
-
Tax Rate 25.50% 15.03% 25.04% 12.78% 19.96% 34.82% 36.39% -
Total Cost 28,306 3,602 37,179 14,135 28,804 39,967 28,819 -1.18%
-
Net Worth 244,748 255,557 234,766 221,692 200,064 205,785 203,379 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 % - 26.96% - 27.59% - - - -
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 244,748 255,557 234,766 221,692 200,064 205,785 203,379 13.12%
NOSH 79,581 79,581 79,581 79,581 79,581 77,362 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 8.47% 88.83% 5.42% 61.41% 4.49% 6.90% 5.96% -
ROE 1.07% 11.21% 0.91% 10.10% 0.68% 1.44% 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 40.05 41.76 49.40 47.42 39.04 55.49 39.63 0.70%
EPS 3.39 37.09 2.76 29.12 1.75 3.83 2.36 27.28%
DPS 0.00 10.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 3.17 3.31 2.95 2.87 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 12.95 13.50 16.47 15.34 12.63 17.98 12.84 0.56%
EPS 1.10 12.00 0.89 9.38 0.57 1.24 0.76 27.92%
DPS 0.00 3.23 0.00 2.59 0.00 0.00 0.00 -
NAPS 1.0251 1.0704 0.9833 0.9286 0.838 0.8619 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 6.12 5.75 4.45 4.39 5.25 3.96 5.35 9.36%
P/EPS 72.25 6.47 82.12 7.17 116.86 57.44 89.83 -13.50%
EY 1.38 15.46 1.22 13.94 0.86 1.74 1.11 15.60%
DY 0.00 4.17 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.75 0.72 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 6.12 5.99 5.04 4.60 5.74 3.73 5.48 7.63%
P/EPS 72.25 6.74 92.95 7.52 127.70 54.05 91.95 -14.83%
EY 1.38 14.84 1.08 13.30 0.78 1.85 1.09 17.01%
DY 0.00 4.00 0.00 3.67 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 0.84 0.76 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