[UPA] YoY Annualized Quarter 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- -73.33%
YoY- 16.82%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 106,988 119,316 138,032 157,244 122,576 192,032 115,312 -1.23%
PBT 7,536 -1,612 -628 11,376 11,476 20,356 13,252 -8.97%
Tax -1,960 -896 -284 -2,848 -4,176 -4,508 -3,312 -8.36%
NP 5,576 -2,508 -912 8,528 7,300 15,848 9,940 -9.17%
-
NP to SH 5,576 -2,508 -912 8,528 7,300 15,848 9,940 -9.17%
-
Tax Rate 26.01% - - 25.04% 36.39% 22.15% 24.99% -
Total Cost 101,412 121,824 138,944 148,716 115,276 176,184 105,372 -0.63%
-
Net Worth 258,646 251,697 248,609 234,766 203,379 191,909 183,268 5.90%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 258,646 251,697 248,609 234,766 203,379 191,909 183,268 5.90%
NOSH 79,581 79,581 79,581 79,581 77,330 77,382 77,656 0.40%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 5.21% -2.10% -0.66% 5.42% 5.96% 8.25% 8.62% -
ROE 2.16% -1.00% -0.37% 3.63% 3.59% 8.26% 5.42% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 138.57 154.54 178.78 197.59 158.51 248.16 148.49 -1.14%
EPS 7.24 -3.24 -1.20 11.04 9.44 20.48 12.80 -9.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.35 3.26 3.22 2.95 2.63 2.48 2.36 6.00%
Adjusted Per Share Value based on latest NOSH - 79,581
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 44.81 49.98 57.82 65.86 51.34 80.43 48.30 -1.24%
EPS 2.34 -1.05 -0.38 3.57 3.06 6.64 4.16 -9.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0834 1.0542 1.0413 0.9833 0.8519 0.8038 0.7676 5.90%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.79 2.24 2.46 2.20 2.12 1.60 1.41 -
P/RPS 1.29 1.45 1.38 1.11 1.34 0.64 0.95 5.22%
P/EPS 24.79 -68.96 -208.26 20.53 22.46 7.81 11.02 14.45%
EY 4.03 -1.45 -0.48 4.87 4.45 12.80 9.08 -12.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.69 0.76 0.75 0.81 0.65 0.60 -2.04%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 22/06/20 21/05/19 30/05/18 30/05/17 23/05/16 26/05/15 29/05/14 -
Price 1.96 2.30 2.48 2.49 2.17 1.78 1.51 -
P/RPS 1.41 1.49 1.39 1.26 1.37 0.72 1.02 5.53%
P/EPS 27.14 -70.80 -209.95 23.24 22.99 8.69 11.80 14.87%
EY 3.68 -1.41 -0.48 4.30 4.35 11.51 8.48 -12.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.71 0.77 0.84 0.83 0.72 0.64 -1.34%

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