[UPA] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -71.64%
YoY- -81.46%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 147,005 136,594 156,555 156,810 138,339 160,328 167,334 -2.13%
PBT 13,869 12,240 11,372 11,046 64,031 21,743 18,777 -4.91%
Tax -3,061 -2,664 -1,663 -962 -9,412 -5,038 -3,316 -1.32%
NP 10,808 9,576 9,709 10,084 54,619 16,705 15,461 -5.78%
-
NP to SH 10,615 9,251 9,893 10,108 54,521 16,852 15,633 -6.24%
-
Tax Rate 22.07% 21.76% 14.62% 8.71% 14.70% 23.17% 17.66% -
Total Cost 136,197 127,018 146,846 146,726 83,720 143,623 151,873 -1.79%
-
Net Worth 261,734 258,646 255,557 251,697 255,557 205,785 193,885 5.12%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 5,404 6,176 6,176 6,176 13,900 7,119 6,393 -2.75%
Div Payout % 50.91% 66.77% 62.43% 61.11% 25.50% 42.25% 40.90% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 261,734 258,646 255,557 251,697 255,557 205,785 193,885 5.12%
NOSH 79,581 79,581 79,581 79,581 79,581 77,362 77,245 0.49%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 7.35% 7.01% 6.20% 6.43% 39.48% 10.42% 9.24% -
ROE 4.06% 3.58% 3.87% 4.02% 21.33% 8.19% 8.06% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 190.40 176.92 202.77 203.10 179.18 207.24 216.63 -2.12%
EPS 13.75 11.98 12.81 13.09 70.62 21.78 20.24 -6.23%
DPS 7.00 8.00 8.00 8.00 18.00 9.20 8.28 -2.75%
NAPS 3.39 3.35 3.31 3.26 3.31 2.66 2.51 5.13%
Adjusted Per Share Value based on latest NOSH - 79,581
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 61.57 57.21 65.57 65.68 57.94 67.15 70.09 -2.13%
EPS 4.45 3.87 4.14 4.23 22.84 7.06 6.55 -6.23%
DPS 2.26 2.59 2.59 2.59 5.82 2.98 2.68 -2.79%
NAPS 1.0963 1.0834 1.0704 1.0542 1.0704 0.8619 0.8121 5.12%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.29 1.94 2.26 2.48 2.40 2.20 1.78 -
P/RPS 1.20 1.10 1.11 1.22 1.34 1.06 0.82 6.54%
P/EPS 16.66 16.19 17.64 18.94 3.40 10.10 8.80 11.21%
EY 6.00 6.18 5.67 5.28 29.42 9.90 11.37 -10.09%
DY 3.06 4.12 3.54 3.23 7.50 4.18 4.65 -6.73%
P/NAPS 0.68 0.58 0.68 0.76 0.73 0.83 0.71 -0.71%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 13/09/21 24/08/20 26/08/19 28/08/18 29/08/17 22/08/16 24/08/15 -
Price 2.28 2.34 2.20 2.36 2.50 2.07 1.56 -
P/RPS 1.20 1.32 1.08 1.16 1.40 1.00 0.72 8.87%
P/EPS 16.58 19.53 17.17 18.03 3.54 9.50 7.71 13.59%
EY 6.03 5.12 5.82 5.55 28.25 10.52 12.97 -11.97%
DY 3.07 3.42 3.64 3.39 7.20 4.45 5.31 -8.71%
P/NAPS 0.67 0.70 0.66 0.72 0.76 0.78 0.62 1.29%

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