[UPA] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -71.31%
YoY- -53.94%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 36,628 30,159 42,930 30,644 41,516 45,238 36,362 0.48%
PBT 25,789 1,693 4,546 2,869 7,247 7,081 3,866 252.33%
Tax -3,296 -338 -1,583 -1,044 -1,034 -1,377 -1,062 112.04%
NP 22,493 1,355 2,963 1,825 6,213 5,704 2,804 298.20%
-
NP to SH 22,395 1,355 2,963 1,825 6,360 5,704 2,804 297.05%
-
Tax Rate 12.78% 19.96% 34.82% 36.39% 14.27% 19.45% 27.47% -
Total Cost 14,135 28,804 39,967 28,819 35,303 39,534 33,558 -43.66%
-
Net Worth 221,692 200,064 205,785 203,379 205,671 193,997 193,885 9.30%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 6,179 - - - 7,119 - - -
Div Payout % 27.59% - - - 111.94% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 221,692 200,064 205,785 203,379 205,671 193,997 193,885 9.30%
NOSH 79,581 79,581 77,362 77,330 79,104 77,289 77,245 1.99%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 61.41% 4.49% 6.90% 5.96% 14.97% 12.61% 7.71% -
ROE 10.10% 0.68% 1.44% 0.90% 3.09% 2.94% 1.45% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 47.42 39.04 55.49 39.63 52.48 58.53 47.07 0.49%
EPS 29.12 1.75 3.83 2.36 8.04 7.38 3.63 298.21%
DPS 8.00 0.00 0.00 0.00 9.00 0.00 0.00 -
NAPS 2.87 2.59 2.66 2.63 2.60 2.51 2.51 9.30%
Adjusted Per Share Value based on latest NOSH - 77,330
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 15.34 12.63 17.98 12.84 17.39 18.95 15.23 0.47%
EPS 9.38 0.57 1.24 0.76 2.66 2.39 1.17 298.05%
DPS 2.59 0.00 0.00 0.00 2.98 0.00 0.00 -
NAPS 0.9286 0.838 0.8619 0.8519 0.8615 0.8126 0.8121 9.30%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.08 2.05 2.20 2.12 2.16 1.53 1.78 -
P/RPS 4.39 5.25 3.96 5.35 4.12 2.61 3.78 10.43%
P/EPS 7.17 116.86 57.44 89.83 26.87 20.73 49.04 -72.08%
EY 13.94 0.86 1.74 1.11 3.72 4.82 2.04 258.00%
DY 3.85 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.72 0.79 0.83 0.81 0.83 0.61 0.71 0.93%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 21/11/16 22/08/16 23/05/16 25/02/16 23/11/15 24/08/15 -
Price 2.18 2.24 2.07 2.17 2.22 1.85 1.56 -
P/RPS 4.60 5.74 3.73 5.48 4.23 3.16 3.31 24.40%
P/EPS 7.52 127.70 54.05 91.95 27.61 25.07 42.98 -68.55%
EY 13.30 0.78 1.85 1.09 3.62 3.99 2.33 217.71%
DY 3.67 0.00 0.00 0.00 4.05 0.00 0.00 -
P/NAPS 0.76 0.86 0.78 0.83 0.85 0.74 0.62 14.46%

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