[UPA] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 12.87%
YoY- -2.13%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 151,601 154,683 154,896 156,555 158,068 162,747 168,727 -6.88%
PBT 16,753 14,466 13,207 11,372 10,310 10,556 11,164 31.04%
Tax -3,336 -3,070 -1,626 -1,663 -1,729 -1,576 -996 123.69%
NP 13,417 11,396 11,581 9,709 8,581 8,980 10,168 20.28%
-
NP to SH 13,092 11,071 11,765 9,893 8,765 9,164 10,192 18.14%
-
Tax Rate 19.91% 21.22% 12.31% 14.62% 16.77% 14.93% 8.92% -
Total Cost 138,184 143,287 143,315 146,846 149,487 153,767 158,559 -8.75%
-
Net Worth 258,646 257,101 254,013 255,557 251,697 252,469 248,609 2.67%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 6,176 6,176 6,176 6,176 6,176 6,176 6,176 0.00%
Div Payout % 47.18% 55.79% 52.50% 62.43% 70.47% 67.40% 60.60% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 258,646 257,101 254,013 255,557 251,697 252,469 248,609 2.67%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 8.85% 7.37% 7.48% 6.20% 5.43% 5.52% 6.03% -
ROE 5.06% 4.31% 4.63% 3.87% 3.48% 3.63% 4.10% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 196.35 200.35 200.62 202.77 204.73 210.79 218.54 -6.88%
EPS 16.96 14.34 15.24 12.81 11.35 11.87 13.20 18.16%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 8.00 0.00%
NAPS 3.35 3.33 3.29 3.31 3.26 3.27 3.22 2.67%
Adjusted Per Share Value based on latest NOSH - 79,581
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 63.50 64.79 64.88 65.57 66.21 68.17 70.67 -6.87%
EPS 5.48 4.64 4.93 4.14 3.67 3.84 4.27 18.07%
DPS 2.59 2.59 2.59 2.59 2.59 2.59 2.59 0.00%
NAPS 1.0834 1.0769 1.064 1.0704 1.0542 1.0575 1.0413 2.67%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.79 2.17 2.20 2.26 2.24 2.26 2.38 -
P/RPS 0.91 1.08 1.10 1.11 1.09 1.07 1.09 -11.32%
P/EPS 10.56 15.13 14.44 17.64 19.73 19.04 18.03 -29.97%
EY 9.47 6.61 6.93 5.67 5.07 5.25 5.55 42.74%
DY 4.47 3.69 3.64 3.54 3.57 3.54 3.36 20.94%
P/NAPS 0.53 0.65 0.67 0.68 0.69 0.69 0.74 -19.93%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 22/06/20 26/02/20 25/11/19 26/08/19 21/05/19 26/02/19 27/11/18 -
Price 1.96 2.18 2.22 2.20 2.30 2.15 2.28 -
P/RPS 1.00 1.09 1.11 1.08 1.12 1.02 1.04 -2.57%
P/EPS 11.56 15.20 14.57 17.17 20.26 18.11 17.27 -23.46%
EY 8.65 6.58 6.86 5.82 4.94 5.52 5.79 30.65%
DY 4.08 3.67 3.60 3.64 3.48 3.72 3.51 10.54%
P/NAPS 0.59 0.65 0.67 0.66 0.71 0.66 0.71 -11.60%

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