[UPA] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -4.35%
YoY- -75.41%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 154,683 154,896 156,555 158,068 162,747 168,727 156,810 -0.90%
PBT 14,466 13,207 11,372 10,310 10,556 11,164 11,046 19.64%
Tax -3,070 -1,626 -1,663 -1,729 -1,576 -996 -962 116.30%
NP 11,396 11,581 9,709 8,581 8,980 10,168 10,084 8.47%
-
NP to SH 11,071 11,765 9,893 8,765 9,164 10,192 10,108 6.23%
-
Tax Rate 21.22% 12.31% 14.62% 16.77% 14.93% 8.92% 8.71% -
Total Cost 143,287 143,315 146,846 149,487 153,767 158,559 146,726 -1.56%
-
Net Worth 257,101 254,013 255,557 251,697 252,469 248,609 251,697 1.42%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 6,176 6,176 6,176 6,176 6,176 6,176 6,176 0.00%
Div Payout % 55.79% 52.50% 62.43% 70.47% 67.40% 60.60% 61.11% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 257,101 254,013 255,557 251,697 252,469 248,609 251,697 1.42%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.37% 7.48% 6.20% 5.43% 5.52% 6.03% 6.43% -
ROE 4.31% 4.63% 3.87% 3.48% 3.63% 4.10% 4.02% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 200.35 200.62 202.77 204.73 210.79 218.54 203.10 -0.90%
EPS 14.34 15.24 12.81 11.35 11.87 13.20 13.09 6.25%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 8.00 0.00%
NAPS 3.33 3.29 3.31 3.26 3.27 3.22 3.26 1.42%
Adjusted Per Share Value based on latest NOSH - 79,581
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 64.79 64.88 65.57 66.21 68.17 70.67 65.68 -0.90%
EPS 4.64 4.93 4.14 3.67 3.84 4.27 4.23 6.34%
DPS 2.59 2.59 2.59 2.59 2.59 2.59 2.59 0.00%
NAPS 1.0769 1.064 1.0704 1.0542 1.0575 1.0413 1.0542 1.42%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.17 2.20 2.26 2.24 2.26 2.38 2.48 -
P/RPS 1.08 1.10 1.11 1.09 1.07 1.09 1.22 -7.78%
P/EPS 15.13 14.44 17.64 19.73 19.04 18.03 18.94 -13.87%
EY 6.61 6.93 5.67 5.07 5.25 5.55 5.28 16.10%
DY 3.69 3.64 3.54 3.57 3.54 3.36 3.23 9.25%
P/NAPS 0.65 0.67 0.68 0.69 0.69 0.74 0.76 -9.87%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 25/11/19 26/08/19 21/05/19 26/02/19 27/11/18 28/08/18 -
Price 2.18 2.22 2.20 2.30 2.15 2.28 2.36 -
P/RPS 1.09 1.11 1.08 1.12 1.02 1.04 1.16 -4.05%
P/EPS 15.20 14.57 17.17 20.26 18.11 17.27 18.03 -10.73%
EY 6.58 6.86 5.82 4.94 5.52 5.79 5.55 11.98%
DY 3.67 3.60 3.64 3.48 3.72 3.51 3.39 5.41%
P/NAPS 0.65 0.67 0.66 0.71 0.66 0.71 0.72 -6.57%

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