[UPA] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -31.87%
YoY- 33.17%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 168,727 156,810 147,366 152,169 139,104 138,339 149,028 8.62%
PBT 11,164 11,046 40,684 43,685 65,852 64,031 34,872 -53.16%
Tax -996 -962 -5,064 -5,705 -9,970 -9,412 -5,929 -69.52%
NP 10,168 10,084 35,620 37,980 55,882 54,619 28,943 -50.17%
-
NP to SH 10,192 10,108 35,644 38,004 55,784 54,521 28,845 -49.98%
-
Tax Rate 8.92% 8.71% 12.45% 13.06% 15.14% 14.70% 17.00% -
Total Cost 158,559 146,726 111,746 114,189 83,222 83,720 120,085 20.33%
-
Net Worth 248,609 251,697 248,609 248,609 244,748 255,557 234,766 3.88%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 6,176 6,176 13,897 13,897 13,900 13,900 6,179 -0.03%
Div Payout % 60.60% 61.11% 38.99% 36.57% 24.92% 25.50% 21.42% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 248,609 251,697 248,609 248,609 244,748 255,557 234,766 3.88%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.03% 6.43% 24.17% 24.96% 40.17% 39.48% 19.42% -
ROE 4.10% 4.02% 14.34% 15.29% 22.79% 21.33% 12.29% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 218.54 203.10 190.87 197.09 180.17 179.18 187.26 10.83%
EPS 13.20 13.09 46.17 49.22 72.25 70.62 36.25 -48.97%
DPS 8.00 8.00 18.00 18.00 18.00 18.00 7.77 1.96%
NAPS 3.22 3.26 3.22 3.22 3.17 3.31 2.95 6.00%
Adjusted Per Share Value based on latest NOSH - 79,581
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 70.67 65.68 61.73 63.74 58.26 57.94 62.42 8.61%
EPS 4.27 4.23 14.93 15.92 23.37 22.84 12.08 -49.97%
DPS 2.59 2.59 5.82 5.82 5.82 5.82 2.59 0.00%
NAPS 1.0413 1.0542 1.0413 1.0413 1.0251 1.0704 0.9833 3.89%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.38 2.48 2.46 2.46 2.45 2.40 2.20 -
P/RPS 1.09 1.22 1.29 1.25 1.36 1.34 1.17 -4.60%
P/EPS 18.03 18.94 5.33 5.00 3.39 3.40 6.07 106.49%
EY 5.55 5.28 18.77 20.01 29.49 29.42 16.48 -51.56%
DY 3.36 3.23 7.32 7.32 7.35 7.50 3.53 -3.23%
P/NAPS 0.74 0.76 0.76 0.76 0.77 0.73 0.75 -0.89%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 30/05/18 27/02/18 28/11/17 29/08/17 30/05/17 -
Price 2.28 2.36 2.48 2.46 2.45 2.50 2.49 -
P/RPS 1.04 1.16 1.30 1.25 1.36 1.40 1.33 -15.11%
P/EPS 17.27 18.03 5.37 5.00 3.39 3.54 6.87 84.77%
EY 5.79 5.55 18.62 20.01 29.49 28.25 14.56 -45.89%
DY 3.51 3.39 7.26 7.32 7.35 7.20 3.12 8.16%
P/NAPS 0.71 0.72 0.77 0.76 0.77 0.76 0.84 -10.59%

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