[UPA] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 31.18%
YoY- -29.23%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 140,002 152,386 143,104 147,148 168,740 131,800 120,436 2.53%
PBT 9,452 7,820 73,098 14,830 17,910 16,050 16,220 -8.60%
Tax -2,244 -2,070 -11,556 -5,254 -4,378 -4,926 -4,120 -9.62%
NP 7,208 5,750 61,542 9,576 13,532 11,124 12,100 -8.26%
-
NP to SH 7,208 5,750 61,542 9,576 13,532 11,124 12,100 -8.26%
-
Tax Rate 23.74% 26.47% 15.81% 35.43% 24.44% 30.69% 25.40% -
Total Cost 132,794 146,636 81,562 137,572 155,208 120,676 108,336 3.44%
-
Net Worth 255,557 251,697 255,557 205,752 194,087 186,175 179,403 6.07%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - 15,441 - - - - -
Div Payout % - - 25.09% - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 255,557 251,697 255,557 205,752 194,087 186,175 179,403 6.07%
NOSH 79,581 79,581 79,581 77,350 77,325 77,573 77,663 0.40%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.15% 3.77% 43.01% 6.51% 8.02% 8.44% 10.05% -
ROE 2.82% 2.28% 24.08% 4.65% 6.97% 5.98% 6.74% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 181.33 197.37 185.35 190.24 218.22 169.90 155.07 2.64%
EPS 9.34 7.44 79.70 12.38 17.50 14.34 15.58 -8.17%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 3.31 3.26 3.31 2.66 2.51 2.40 2.31 6.17%
Adjusted Per Share Value based on latest NOSH - 77,362
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 58.64 63.83 59.94 61.63 70.68 55.21 50.45 2.53%
EPS 3.02 2.41 25.78 4.01 5.67 4.66 5.07 -8.26%
DPS 0.00 0.00 6.47 0.00 0.00 0.00 0.00 -
NAPS 1.0704 1.0542 1.0704 0.8618 0.8129 0.7798 0.7514 6.07%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.26 2.48 2.40 2.20 1.78 1.70 1.30 -
P/RPS 1.25 1.26 1.29 1.16 0.82 1.00 0.84 6.84%
P/EPS 24.21 33.30 3.01 17.77 10.17 11.85 8.34 19.42%
EY 4.13 3.00 33.21 5.63 9.83 8.44 11.98 -16.25%
DY 0.00 0.00 8.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.76 0.73 0.83 0.71 0.71 0.56 3.28%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 28/08/18 29/08/17 22/08/16 24/08/15 25/08/14 26/08/13 -
Price 2.20 2.36 2.50 2.07 1.56 1.59 1.21 -
P/RPS 1.21 1.20 1.35 1.09 0.71 0.94 0.78 7.58%
P/EPS 23.57 31.69 3.14 16.72 8.91 11.09 7.77 20.30%
EY 4.24 3.16 31.88 5.98 11.22 9.02 12.88 -16.89%
DY 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.72 0.76 0.78 0.62 0.66 0.52 4.05%

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