[UPA] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -10.09%
YoY- -75.89%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 154,896 156,555 158,068 162,747 168,727 156,810 147,366 3.37%
PBT 13,207 11,372 10,310 10,556 11,164 11,046 40,684 -52.73%
Tax -1,626 -1,663 -1,729 -1,576 -996 -962 -5,064 -53.07%
NP 11,581 9,709 8,581 8,980 10,168 10,084 35,620 -52.68%
-
NP to SH 11,765 9,893 8,765 9,164 10,192 10,108 35,644 -52.20%
-
Tax Rate 12.31% 14.62% 16.77% 14.93% 8.92% 8.71% 12.45% -
Total Cost 143,315 146,846 149,487 153,767 158,559 146,726 111,746 18.02%
-
Net Worth 254,013 255,557 251,697 252,469 248,609 251,697 248,609 1.44%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 6,176 6,176 6,176 6,176 6,176 6,176 13,897 -41.73%
Div Payout % 52.50% 62.43% 70.47% 67.40% 60.60% 61.11% 38.99% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 254,013 255,557 251,697 252,469 248,609 251,697 248,609 1.44%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 7.48% 6.20% 5.43% 5.52% 6.03% 6.43% 24.17% -
ROE 4.63% 3.87% 3.48% 3.63% 4.10% 4.02% 14.34% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 200.62 202.77 204.73 210.79 218.54 203.10 190.87 3.37%
EPS 15.24 12.81 11.35 11.87 13.20 13.09 46.17 -52.20%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 18.00 -41.73%
NAPS 3.29 3.31 3.26 3.27 3.22 3.26 3.22 1.44%
Adjusted Per Share Value based on latest NOSH - 79,581
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 64.88 65.57 66.21 68.17 70.67 65.68 61.73 3.37%
EPS 4.93 4.14 3.67 3.84 4.27 4.23 14.93 -52.19%
DPS 2.59 2.59 2.59 2.59 2.59 2.59 5.82 -41.68%
NAPS 1.064 1.0704 1.0542 1.0575 1.0413 1.0542 1.0413 1.44%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.20 2.26 2.24 2.26 2.38 2.48 2.46 -
P/RPS 1.10 1.11 1.09 1.07 1.09 1.22 1.29 -10.06%
P/EPS 14.44 17.64 19.73 19.04 18.03 18.94 5.33 94.22%
EY 6.93 5.67 5.07 5.25 5.55 5.28 18.77 -48.50%
DY 3.64 3.54 3.57 3.54 3.36 3.23 7.32 -37.20%
P/NAPS 0.67 0.68 0.69 0.69 0.74 0.76 0.76 -8.05%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 26/08/19 21/05/19 26/02/19 27/11/18 28/08/18 30/05/18 -
Price 2.22 2.20 2.30 2.15 2.28 2.36 2.48 -
P/RPS 1.11 1.08 1.12 1.02 1.04 1.16 1.30 -9.98%
P/EPS 14.57 17.17 20.26 18.11 17.27 18.03 5.37 94.41%
EY 6.86 5.82 4.94 5.52 5.79 5.55 18.62 -48.57%
DY 3.60 3.64 3.48 3.72 3.51 3.39 7.26 -37.32%
P/NAPS 0.67 0.66 0.71 0.66 0.71 0.72 0.77 -8.84%

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