[UPA] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 76.28%
YoY- -79.39%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 42,841 41,685 34,508 49,693 30,924 32,241 39,311 5.89%
PBT 3,632 4,067 -157 3,622 3,514 33,705 2,844 17.69%
Tax -930 -964 -71 969 -896 -5,066 -712 19.47%
NP 2,702 3,103 -228 4,591 2,618 28,639 2,132 17.09%
-
NP to SH 2,702 3,103 -228 4,615 2,618 28,639 2,132 17.09%
-
Tax Rate 25.61% 23.70% - -26.75% 25.50% 15.03% 25.04% -
Total Cost 40,139 38,582 34,736 45,102 28,306 3,602 37,179 5.23%
-
Net Worth 248,609 251,697 248,609 248,609 244,748 255,557 234,766 3.88%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 6,176 - 7,720 - -
Div Payout % - - - 133.84% - 26.96% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 248,609 251,697 248,609 248,609 244,748 255,557 234,766 3.88%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.31% 7.44% -0.66% 9.24% 8.47% 88.83% 5.42% -
ROE 1.09% 1.23% -0.09% 1.86% 1.07% 11.21% 0.91% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 55.49 53.99 44.69 64.36 40.05 41.76 49.40 8.05%
EPS 3.50 4.02 -0.30 5.86 3.39 37.09 2.76 17.14%
DPS 0.00 0.00 0.00 8.00 0.00 10.00 0.00 -
NAPS 3.22 3.26 3.22 3.22 3.17 3.31 2.95 6.00%
Adjusted Per Share Value based on latest NOSH - 79,581
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 17.94 17.46 14.45 20.81 12.95 13.50 16.47 5.85%
EPS 1.13 1.30 -0.10 1.93 1.10 12.00 0.89 17.23%
DPS 0.00 0.00 0.00 2.59 0.00 3.23 0.00 -
NAPS 1.0413 1.0542 1.0413 1.0413 1.0251 1.0704 0.9833 3.89%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.38 2.48 2.46 2.46 2.45 2.40 2.20 -
P/RPS 4.29 4.59 5.50 3.82 6.12 5.75 4.45 -2.40%
P/EPS 68.01 61.71 -833.03 41.16 72.25 6.47 82.12 -11.80%
EY 1.47 1.62 -0.12 2.43 1.38 15.46 1.22 13.21%
DY 0.00 0.00 0.00 3.25 0.00 4.17 0.00 -
P/NAPS 0.74 0.76 0.76 0.76 0.77 0.73 0.75 -0.89%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 30/05/18 27/02/18 28/11/17 29/08/17 30/05/17 -
Price 2.28 2.36 2.48 2.46 2.45 2.50 2.49 -
P/RPS 4.11 4.37 5.55 3.82 6.12 5.99 5.04 -12.70%
P/EPS 65.15 58.72 -839.80 41.16 72.25 6.74 92.95 -21.07%
EY 1.53 1.70 -0.12 2.43 1.38 14.84 1.08 26.11%
DY 0.00 0.00 0.00 3.25 0.00 4.00 0.00 -
P/NAPS 0.71 0.72 0.77 0.76 0.77 0.76 0.84 -10.59%

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