[UPA] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -104.94%
YoY- -110.69%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 43,713 42,841 41,685 34,508 49,693 30,924 32,241 22.43%
PBT 3,014 3,632 4,067 -157 3,622 3,514 33,705 -79.91%
Tax 389 -930 -964 -71 969 -896 -5,066 -
NP 3,403 2,702 3,103 -228 4,591 2,618 28,639 -75.73%
-
NP to SH 3,587 2,702 3,103 -228 4,615 2,618 28,639 -74.87%
-
Tax Rate -12.91% 25.61% 23.70% - -26.75% 25.50% 15.03% -
Total Cost 40,310 40,139 38,582 34,736 45,102 28,306 3,602 398.12%
-
Net Worth 252,469 248,609 251,697 248,609 248,609 244,748 255,557 -0.80%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 6,176 - - - 6,176 - 7,720 -13.78%
Div Payout % 172.19% - - - 133.84% - 26.96% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 252,469 248,609 251,697 248,609 248,609 244,748 255,557 -0.80%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.78% 6.31% 7.44% -0.66% 9.24% 8.47% 88.83% -
ROE 1.42% 1.09% 1.23% -0.09% 1.86% 1.07% 11.21% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 56.62 55.49 53.99 44.69 64.36 40.05 41.76 22.43%
EPS 5.44 3.50 4.02 -0.30 5.86 3.39 37.09 -72.09%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 10.00 -13.78%
NAPS 3.27 3.22 3.26 3.22 3.22 3.17 3.31 -0.80%
Adjusted Per Share Value based on latest NOSH - 79,581
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 18.31 17.94 17.46 14.45 20.81 12.95 13.50 22.46%
EPS 1.50 1.13 1.30 -0.10 1.93 1.10 12.00 -74.90%
DPS 2.59 0.00 0.00 0.00 2.59 0.00 3.23 -13.65%
NAPS 1.0575 1.0413 1.0542 1.0413 1.0413 1.0251 1.0704 -0.80%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.26 2.38 2.48 2.46 2.46 2.45 2.40 -
P/RPS 3.99 4.29 4.59 5.50 3.82 6.12 5.75 -21.56%
P/EPS 48.65 68.01 61.71 -833.03 41.16 72.25 6.47 282.40%
EY 2.06 1.47 1.62 -0.12 2.43 1.38 15.46 -73.81%
DY 3.54 0.00 0.00 0.00 3.25 0.00 4.17 -10.31%
P/NAPS 0.69 0.74 0.76 0.76 0.76 0.77 0.73 -3.67%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 27/11/18 28/08/18 30/05/18 27/02/18 28/11/17 29/08/17 -
Price 2.15 2.28 2.36 2.48 2.46 2.45 2.50 -
P/RPS 3.80 4.11 4.37 5.55 3.82 6.12 5.99 -26.10%
P/EPS 46.28 65.15 58.72 -839.80 41.16 72.25 6.74 259.99%
EY 2.16 1.53 1.70 -0.12 2.43 1.38 14.84 -72.23%
DY 3.72 0.00 0.00 0.00 3.25 0.00 4.00 -4.71%
P/NAPS 0.66 0.71 0.72 0.77 0.76 0.77 0.76 -8.95%

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