[UPA] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -90.48%
YoY- 16.82%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 49,693 30,924 32,241 39,311 36,628 30,159 42,930 10.21%
PBT 3,622 3,514 33,705 2,844 25,789 1,693 4,546 -14.02%
Tax 969 -896 -5,066 -712 -3,296 -338 -1,583 -
NP 4,591 2,618 28,639 2,132 22,493 1,355 2,963 33.79%
-
NP to SH 4,615 2,618 28,639 2,132 22,395 1,355 2,963 34.25%
-
Tax Rate -26.75% 25.50% 15.03% 25.04% 12.78% 19.96% 34.82% -
Total Cost 45,102 28,306 3,602 37,179 14,135 28,804 39,967 8.36%
-
Net Worth 248,609 244,748 255,557 234,766 221,692 200,064 205,785 13.39%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 6,176 - 7,720 - 6,179 - - -
Div Payout % 133.84% - 26.96% - 27.59% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 248,609 244,748 255,557 234,766 221,692 200,064 205,785 13.39%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 77,362 1.89%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.24% 8.47% 88.83% 5.42% 61.41% 4.49% 6.90% -
ROE 1.86% 1.07% 11.21% 0.91% 10.10% 0.68% 1.44% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 64.36 40.05 41.76 49.40 47.42 39.04 55.49 10.36%
EPS 5.86 3.39 37.09 2.76 29.12 1.75 3.83 32.67%
DPS 8.00 0.00 10.00 0.00 8.00 0.00 0.00 -
NAPS 3.22 3.17 3.31 2.95 2.87 2.59 2.66 13.54%
Adjusted Per Share Value based on latest NOSH - 79,581
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.81 12.95 13.50 16.47 15.34 12.63 17.98 10.20%
EPS 1.93 1.10 12.00 0.89 9.38 0.57 1.24 34.19%
DPS 2.59 0.00 3.23 0.00 2.59 0.00 0.00 -
NAPS 1.0413 1.0251 1.0704 0.9833 0.9286 0.838 0.8619 13.39%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.46 2.45 2.40 2.20 2.08 2.05 2.20 -
P/RPS 3.82 6.12 5.75 4.45 4.39 5.25 3.96 -2.36%
P/EPS 41.16 72.25 6.47 82.12 7.17 116.86 57.44 -19.87%
EY 2.43 1.38 15.46 1.22 13.94 0.86 1.74 24.86%
DY 3.25 0.00 4.17 0.00 3.85 0.00 0.00 -
P/NAPS 0.76 0.77 0.73 0.75 0.72 0.79 0.83 -5.68%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 29/08/17 30/05/17 24/02/17 21/11/16 22/08/16 -
Price 2.46 2.45 2.50 2.49 2.18 2.24 2.07 -
P/RPS 3.82 6.12 5.99 5.04 4.60 5.74 3.73 1.59%
P/EPS 41.16 72.25 6.74 92.95 7.52 127.70 54.05 -16.56%
EY 2.43 1.38 14.84 1.08 13.30 0.78 1.85 19.87%
DY 3.25 0.00 4.00 0.00 3.67 0.00 0.00 -
P/NAPS 0.76 0.77 0.76 0.84 0.76 0.86 0.78 -1.71%

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