[UPA] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -29.68%
YoY- 59.44%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 41,516 45,238 36,362 48,008 45,353 37,611 37,072 7.81%
PBT 7,247 7,081 3,866 5,089 5,685 4,137 4,712 33.13%
Tax -1,034 -1,377 -1,062 -1,127 -223 -904 -1,635 -26.26%
NP 6,213 5,704 2,804 3,962 5,462 3,233 3,077 59.54%
-
NP to SH 6,360 5,704 2,804 3,962 5,634 3,233 3,077 62.04%
-
Tax Rate 14.27% 19.45% 27.47% 22.15% 3.92% 21.85% 34.70% -
Total Cost 35,303 39,534 33,558 44,046 39,891 34,378 33,995 2.54%
-
Net Worth 205,671 193,997 193,885 191,909 194,193 182,970 186,015 6.90%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 7,119 - - - 6,393 - - -
Div Payout % 111.94% - - - 113.48% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 205,671 193,997 193,885 191,909 194,193 182,970 186,015 6.90%
NOSH 79,104 77,289 77,245 77,382 79,914 77,529 77,506 1.36%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 14.97% 12.61% 7.71% 8.25% 12.04% 8.60% 8.30% -
ROE 3.09% 2.94% 1.45% 2.06% 2.90% 1.77% 1.65% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 52.48 58.53 47.07 62.04 56.75 48.51 47.83 6.36%
EPS 8.04 7.38 3.63 5.12 7.05 4.17 3.97 59.86%
DPS 9.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.60 2.51 2.51 2.48 2.43 2.36 2.40 5.46%
Adjusted Per Share Value based on latest NOSH - 77,382
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 17.39 18.95 15.23 20.11 19.00 15.75 15.53 7.81%
EPS 2.66 2.39 1.17 1.66 2.36 1.35 1.29 61.79%
DPS 2.98 0.00 0.00 0.00 2.68 0.00 0.00 -
NAPS 0.8615 0.8126 0.8121 0.8038 0.8134 0.7664 0.7791 6.91%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.16 1.53 1.78 1.60 1.55 1.58 1.70 -
P/RPS 4.12 2.61 3.78 2.58 2.73 3.26 3.55 10.40%
P/EPS 26.87 20.73 49.04 31.25 21.99 37.89 42.82 -26.64%
EY 3.72 4.82 2.04 3.20 4.55 2.64 2.34 36.09%
DY 4.17 0.00 0.00 0.00 5.16 0.00 0.00 -
P/NAPS 0.83 0.61 0.71 0.65 0.64 0.67 0.71 10.94%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 23/11/15 24/08/15 26/05/15 27/02/15 24/11/14 25/08/14 -
Price 2.22 1.85 1.56 1.78 1.66 1.53 1.59 -
P/RPS 4.23 3.16 3.31 2.87 2.93 3.15 3.32 17.47%
P/EPS 27.61 25.07 42.98 34.77 23.55 36.69 40.05 -21.90%
EY 3.62 3.99 2.33 2.88 4.25 2.73 2.50 27.90%
DY 4.05 0.00 0.00 0.00 4.82 0.00 0.00 -
P/NAPS 0.85 0.74 0.62 0.72 0.68 0.65 0.66 18.31%

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