[UPA] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 1.08%
YoY- 72.8%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 152,169 139,104 138,339 149,028 140,361 145,249 160,328 -3.41%
PBT 43,685 65,852 64,031 34,872 34,897 16,355 21,743 59.02%
Tax -5,705 -9,970 -9,412 -5,929 -6,261 -3,999 -5,038 8.61%
NP 37,980 55,882 54,619 28,943 28,636 12,356 16,705 72.64%
-
NP to SH 38,004 55,784 54,521 28,845 28,538 12,503 16,852 71.71%
-
Tax Rate 13.06% 15.14% 14.70% 17.00% 17.94% 24.45% 23.17% -
Total Cost 114,189 83,222 83,720 120,085 111,725 132,893 143,623 -14.14%
-
Net Worth 248,609 244,748 255,557 234,766 225,555 200,064 205,785 13.39%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 13,897 13,900 13,900 6,179 6,179 7,119 7,119 56.00%
Div Payout % 36.57% 24.92% 25.50% 21.42% 21.65% 56.94% 42.25% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 248,609 244,748 255,557 234,766 225,555 200,064 205,785 13.39%
NOSH 79,581 79,581 79,581 79,581 77,244 77,244 77,362 1.89%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 24.96% 40.17% 39.48% 19.42% 20.40% 8.51% 10.42% -
ROE 15.29% 22.79% 21.33% 12.29% 12.65% 6.25% 8.19% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 197.09 180.17 179.18 187.26 181.71 188.04 207.24 -3.28%
EPS 49.22 72.25 70.62 36.25 36.94 16.19 21.78 71.95%
DPS 18.00 18.00 18.00 7.77 8.00 9.22 9.20 56.23%
NAPS 3.22 3.17 3.31 2.95 2.92 2.59 2.66 13.54%
Adjusted Per Share Value based on latest NOSH - 79,581
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 63.74 58.26 57.94 62.42 58.79 60.84 67.15 -3.40%
EPS 15.92 23.37 22.84 12.08 11.95 5.24 7.06 71.70%
DPS 5.82 5.82 5.82 2.59 2.59 2.98 2.98 56.05%
NAPS 1.0413 1.0251 1.0704 0.9833 0.9448 0.838 0.8619 13.39%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.46 2.45 2.40 2.20 2.08 2.05 2.20 -
P/RPS 1.25 1.36 1.34 1.17 1.14 1.09 1.06 11.58%
P/EPS 5.00 3.39 3.40 6.07 5.63 12.67 10.10 -37.34%
EY 20.01 29.49 29.42 16.48 17.76 7.90 9.90 59.65%
DY 7.32 7.35 7.50 3.53 3.85 4.50 4.18 45.13%
P/NAPS 0.76 0.77 0.73 0.75 0.71 0.79 0.83 -5.68%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 29/08/17 30/05/17 24/02/17 21/11/16 22/08/16 -
Price 2.46 2.45 2.50 2.49 2.18 2.24 2.07 -
P/RPS 1.25 1.36 1.40 1.33 1.20 1.19 1.00 15.99%
P/EPS 5.00 3.39 3.54 6.87 5.90 13.84 9.50 -34.73%
EY 20.01 29.49 28.25 14.56 16.95 7.23 10.52 53.33%
DY 7.32 7.35 7.20 3.12 3.67 4.11 4.45 39.22%
P/NAPS 0.76 0.77 0.76 0.84 0.75 0.86 0.78 -1.71%

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