[UPA] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 22.86%
YoY- 41.77%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 155,998 136,634 148,946 172,810 138,014 131,348 112,904 5.53%
PBT 10,056 53,417 12,144 21,380 16,216 17,036 12,977 -4.15%
Tax -2,620 -8,898 -3,953 -4,754 -4,489 -4,465 -3,433 -4.40%
NP 7,436 44,518 8,190 16,625 11,726 12,570 9,544 -4.07%
-
NP to SH 7,436 44,518 8,190 16,625 11,726 12,570 9,544 -4.07%
-
Tax Rate 26.05% 16.66% 32.55% 22.24% 27.68% 26.21% 26.45% -
Total Cost 148,562 92,116 140,756 156,185 126,288 118,777 103,360 6.23%
-
Net Worth 248,609 244,748 200,064 194,030 183,196 177,842 168,423 6.70%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 248,609 244,748 200,064 194,030 183,196 177,842 168,423 6.70%
NOSH 79,581 79,581 79,581 77,303 77,625 77,660 77,973 0.34%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.77% 32.58% 5.50% 9.62% 8.50% 9.57% 8.45% -
ROE 2.99% 18.19% 4.09% 8.57% 6.40% 7.07% 5.67% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 202.05 176.97 192.82 223.55 177.79 169.13 144.80 5.70%
EPS 9.63 58.52 10.60 21.51 15.11 16.19 12.24 -3.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 3.17 2.59 2.51 2.36 2.29 2.16 6.87%
Adjusted Per Share Value based on latest NOSH - 77,289
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 65.34 57.23 62.39 72.38 57.81 55.02 47.29 5.53%
EPS 3.11 18.65 3.43 6.96 4.91 5.27 4.00 -4.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0413 1.0251 0.838 0.8127 0.7673 0.7449 0.7055 6.70%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.38 2.45 2.05 1.53 1.58 1.29 1.28 -
P/RPS 1.18 1.38 1.06 0.68 0.89 0.76 0.88 5.00%
P/EPS 24.71 4.25 19.33 7.11 10.46 7.97 10.46 15.39%
EY 4.05 23.54 5.17 14.06 9.56 12.55 9.56 -13.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.77 0.79 0.61 0.67 0.56 0.59 3.84%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 28/11/17 21/11/16 23/11/15 24/11/14 25/11/13 23/11/12 -
Price 2.28 2.45 2.24 1.85 1.53 1.31 1.28 -
P/RPS 1.13 1.38 1.16 0.83 0.86 0.77 0.88 4.25%
P/EPS 23.67 4.25 21.13 8.60 10.13 8.09 10.46 14.57%
EY 4.22 23.54 4.73 11.63 9.87 12.36 9.56 -12.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.86 0.74 0.65 0.57 0.59 3.13%

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