[UPA] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 8.51%
YoY- 443.53%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 86,697 111,183 116,999 102,476 111,710 129,608 103,511 -2.90%
PBT 6,334 10,193 7,542 40,063 9,108 16,035 12,162 -10.29%
Tax -1,397 -2,015 -1,965 -6,674 -2,965 -3,566 -3,367 -13.62%
NP 4,937 8,178 5,577 33,389 6,143 12,469 8,795 -9.16%
-
NP to SH 4,937 8,178 5,577 33,389 6,143 12,469 8,795 -9.16%
-
Tax Rate 22.06% 19.77% 26.05% 16.66% 32.55% 22.24% 27.68% -
Total Cost 81,760 103,005 111,422 69,087 105,567 117,139 94,716 -2.41%
-
Net Worth 256,329 254,013 248,609 244,748 200,064 194,030 183,196 5.75%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 256,329 254,013 248,609 244,748 200,064 194,030 183,196 5.75%
NOSH 79,581 79,581 79,581 79,581 79,581 77,303 77,625 0.41%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.69% 7.36% 4.77% 32.58% 5.50% 9.62% 8.50% -
ROE 1.93% 3.22% 2.24% 13.64% 3.07% 6.43% 4.80% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 112.29 144.00 151.54 132.73 144.62 167.66 133.35 -2.82%
EPS 6.39 10.59 7.22 43.89 7.95 16.13 11.33 -9.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.32 3.29 3.22 3.17 2.59 2.51 2.36 5.84%
Adjusted Per Share Value based on latest NOSH - 79,581
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 36.31 46.57 49.01 42.92 46.79 54.29 43.36 -2.91%
EPS 2.07 3.43 2.34 13.99 2.57 5.22 3.68 -9.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0737 1.064 1.0413 1.0251 0.838 0.8127 0.7673 5.75%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.10 2.20 2.38 2.45 2.05 1.53 1.58 -
P/RPS 1.87 1.53 1.57 1.85 1.42 0.91 1.18 7.96%
P/EPS 32.84 20.77 32.95 5.67 25.78 9.49 13.95 15.32%
EY 3.04 4.81 3.04 17.65 3.88 10.54 7.17 -13.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.74 0.77 0.79 0.61 0.67 -1.01%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 25/11/19 27/11/18 28/11/17 21/11/16 23/11/15 24/11/14 -
Price 2.06 2.22 2.28 2.45 2.24 1.85 1.53 -
P/RPS 1.83 1.54 1.50 1.85 1.55 1.10 1.15 8.04%
P/EPS 32.22 20.96 31.56 5.67 28.17 11.47 13.50 15.58%
EY 3.10 4.77 3.17 17.65 3.55 8.72 7.41 -13.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.71 0.77 0.86 0.74 0.65 -0.78%

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