[UPA] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 89.01%
YoY- 223.53%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 147,366 152,169 139,104 138,339 149,028 140,361 145,249 0.97%
PBT 40,684 43,685 65,852 64,031 34,872 34,897 16,355 83.69%
Tax -5,064 -5,705 -9,970 -9,412 -5,929 -6,261 -3,999 17.06%
NP 35,620 37,980 55,882 54,619 28,943 28,636 12,356 102.68%
-
NP to SH 35,644 38,004 55,784 54,521 28,845 28,538 12,503 101.18%
-
Tax Rate 12.45% 13.06% 15.14% 14.70% 17.00% 17.94% 24.45% -
Total Cost 111,746 114,189 83,222 83,720 120,085 111,725 132,893 -10.92%
-
Net Worth 248,609 248,609 244,748 255,557 234,766 225,555 200,064 15.59%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 13,897 13,897 13,900 13,900 6,179 6,179 7,119 56.25%
Div Payout % 38.99% 36.57% 24.92% 25.50% 21.42% 21.65% 56.94% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 248,609 248,609 244,748 255,557 234,766 225,555 200,064 15.59%
NOSH 79,581 79,581 79,581 79,581 79,581 77,244 77,244 2.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 24.17% 24.96% 40.17% 39.48% 19.42% 20.40% 8.51% -
ROE 14.34% 15.29% 22.79% 21.33% 12.29% 12.65% 6.25% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 190.87 197.09 180.17 179.18 187.26 181.71 188.04 1.00%
EPS 46.17 49.22 72.25 70.62 36.25 36.94 16.19 101.22%
DPS 18.00 18.00 18.00 18.00 7.77 8.00 9.22 56.26%
NAPS 3.22 3.22 3.17 3.31 2.95 2.92 2.59 15.63%
Adjusted Per Share Value based on latest NOSH - 79,581
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 61.73 63.74 58.26 57.94 62.42 58.79 60.84 0.97%
EPS 14.93 15.92 23.37 22.84 12.08 11.95 5.24 101.10%
DPS 5.82 5.82 5.82 5.82 2.59 2.59 2.98 56.30%
NAPS 1.0413 1.0413 1.0251 1.0704 0.9833 0.9448 0.838 15.59%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.46 2.46 2.45 2.40 2.20 2.08 2.05 -
P/RPS 1.29 1.25 1.36 1.34 1.17 1.14 1.09 11.89%
P/EPS 5.33 5.00 3.39 3.40 6.07 5.63 12.67 -43.88%
EY 18.77 20.01 29.49 29.42 16.48 17.76 7.90 78.15%
DY 7.32 7.32 7.35 7.50 3.53 3.85 4.50 38.35%
P/NAPS 0.76 0.76 0.77 0.73 0.75 0.71 0.79 -2.55%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 28/11/17 29/08/17 30/05/17 24/02/17 21/11/16 -
Price 2.48 2.46 2.45 2.50 2.49 2.18 2.24 -
P/RPS 1.30 1.25 1.36 1.40 1.33 1.20 1.19 6.07%
P/EPS 5.37 5.00 3.39 3.54 6.87 5.90 13.84 -46.83%
EY 18.62 20.01 29.49 28.25 14.56 16.95 7.23 87.99%
DY 7.26 7.32 7.35 7.20 3.12 3.67 4.11 46.17%
P/NAPS 0.77 0.76 0.77 0.76 0.84 0.75 0.86 -7.11%

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