[UPA] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 13.82%
YoY- 18.85%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 123,901 154,683 160,712 152,169 137,995 171,124 148,864 -3.01%
PBT 9,041 14,465 10,556 43,685 36,022 23,282 17,847 -10.70%
Tax -2,015 -3,070 -1,576 -5,705 -4,302 -4,600 -3,590 -9.16%
NP 7,026 11,395 8,980 37,980 31,720 18,682 14,257 -11.11%
-
NP to SH 6,879 11,070 9,164 38,004 31,977 18,829 14,429 -11.60%
-
Tax Rate 22.29% 21.22% 14.93% 13.06% 11.94% 19.76% 20.12% -
Total Cost 116,875 143,288 151,732 114,189 106,275 152,442 134,607 -2.32%
-
Net Worth 257,874 257,101 252,469 248,609 225,555 202,629 190,453 5.17%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 5,404 6,176 6,176 13,897 6,179 7,014 6,270 -2.44%
Div Payout % 78.57% 55.80% 67.40% 36.57% 19.33% 37.25% 43.45% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 257,874 257,101 252,469 248,609 225,555 202,629 190,453 5.17%
NOSH 79,581 79,581 79,581 79,581 79,581 77,934 78,375 0.25%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 5.67% 7.37% 5.59% 24.96% 22.99% 10.92% 9.58% -
ROE 2.67% 4.31% 3.63% 15.29% 14.18% 9.29% 7.58% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 160.48 200.35 208.16 197.09 178.65 219.57 189.94 -2.76%
EPS 8.81 14.34 12.67 49.11 41.48 24.16 18.41 -11.54%
DPS 7.00 8.00 8.00 18.00 8.00 9.00 8.00 -2.19%
NAPS 3.34 3.33 3.27 3.22 2.92 2.60 2.43 5.43%
Adjusted Per Share Value based on latest NOSH - 79,581
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 51.90 64.79 67.32 63.74 57.80 71.68 62.35 -3.00%
EPS 2.88 4.64 3.84 15.92 13.39 7.89 6.04 -11.60%
DPS 2.26 2.59 2.59 5.82 2.59 2.94 2.63 -2.49%
NAPS 1.0801 1.0769 1.0575 1.0413 0.9448 0.8487 0.7977 5.17%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.11 2.17 2.26 2.46 2.08 2.16 1.55 -
P/RPS 1.31 1.08 1.09 1.25 1.16 0.98 0.82 8.11%
P/EPS 23.68 15.13 19.04 5.00 5.02 8.94 8.42 18.78%
EY 4.22 6.61 5.25 20.01 19.90 11.19 11.88 -15.83%
DY 3.32 3.69 3.54 7.32 3.85 4.17 5.16 -7.07%
P/NAPS 0.63 0.65 0.69 0.76 0.71 0.83 0.64 -0.26%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 17/03/21 26/02/20 26/02/19 27/02/18 24/02/17 25/02/16 27/02/15 -
Price 2.30 2.18 2.15 2.46 2.18 2.22 1.66 -
P/RPS 1.43 1.09 1.03 1.25 1.22 1.01 0.87 8.62%
P/EPS 25.81 15.20 18.11 5.00 5.27 9.19 9.02 19.13%
EY 3.87 6.58 5.52 20.01 18.99 10.88 11.09 -16.07%
DY 3.04 3.67 3.72 7.32 3.67 4.05 4.82 -7.38%
P/NAPS 0.69 0.65 0.66 0.76 0.75 0.85 0.68 0.24%

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