[UPA] YoY TTM 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- 15.81%

YoY- 54.02%

Quarter Report

UPA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
TTM Result
Revenue	168,727	139,104	145,249	174,961	139,100	134,137	123,571	5.32%
YoY %	21.30%	-4.23%	-16.98%	25.78%	3.70%	8.55%	-	-
Horiz. %	136.54%	112.57%	117.54%	141.59%	112.57%	108.55%	100.00%	-
PBT	11,164	65,852	16,355	21,721	16,383	18,946	12,981	-2.48%
YoY %	-83.05%	302.64%	-24.70%	32.58%	-13.53%	45.95%	-	-
Horiz. %	86.00%	507.30%	125.99%	167.33%	126.21%	145.95%	100.00%	-
Tax	-996	-9,970	-3,999	-3,789	-4,821	-2,814	-4,366	-21.82%
YoY %	90.01%	-149.31%	-5.54%	21.41%	-71.32%	35.55%	-	-
Horiz. %	22.81%	228.36%	91.59%	86.78%	110.42%	64.45%	100.00%	-
NP	10,168	55,882	12,356	17,932	11,562	16,132	8,615	2.79%
YoY %	-81.80%	352.27%	-31.10%	55.09%	-28.33%	87.25%	-	-
Horiz. %	118.03%	648.66%	143.42%	208.15%	134.21%	187.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,192	55,784	12,503	18,104	11,754	16,396	8,615	2.83%
YoY %	-81.73%	346.16%	-30.94%	54.02%	-28.31%	90.32%	-	-
Horiz. %	118.31%	647.52%	145.13%	210.15%	136.44%	190.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.92%	15.14%	24.45%	17.44%	29.43%	14.85%	33.63%	-
YoY %	-41.08%	-38.08%	40.19%	-40.74%	98.18%	-55.84%	-	-
Horiz. %	26.52%	45.02%	72.70%	51.86%	87.51%	44.16%	100.00%	-
Total Cost	158,559	83,222	132,893	157,029	127,538	118,005	114,956	5.50%
YoY %	90.53%	-37.38%	-15.37%	23.12%	8.08%	2.65%	-	-
Horiz. %	137.93%	72.39%	115.60%	136.60%	110.95%	102.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	248,609	244,748	200,064	193,997	182,970	177,830	168,213	6.72%
YoY %	1.58%	22.33%	3.13%	6.03%	2.89%	5.72%	-	-
Horiz. %	147.79%	145.50%	118.93%	115.33%	108.77%	105.72%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	6,176	13,900	7,119	6,393	6,649	6,236	6,233	-0.15%
YoY %	-55.57%	95.25%	11.36%	-3.85%	6.62%	0.05%	-	-
Horiz. %	99.09%	223.01%	114.21%	102.57%	106.67%	100.05%	100.00%	-
Div Payout %	60.60%	24.92%	56.94%	35.31%	56.57%	38.04%	72.35%	-
YoY %	143.18%	-56.23%	61.26%	-37.58%	48.71%	-47.42%	-	-
Horiz. %	83.76%	34.44%	78.70%	48.80%	78.19%	52.58%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	248,609	244,748	200,064	193,997	182,970	177,830	168,213	6.72%
YoY %	1.58%	22.33%	3.13%	6.03%	2.89%	5.72%	-	-
Horiz. %	147.79%	145.50%	118.93%	115.33%	108.77%	105.72%	100.00%	-
NOSH	79,581	79,581	77,244	77,289	77,529	77,655	77,876	0.36%
YoY %	0.00%	3.03%	-0.06%	-0.31%	-0.16%	-0.28%	-	-
Horiz. %	102.19%	102.19%	99.19%	99.25%	99.55%	99.72%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	6.03%	40.17%	8.51%	10.25%	8.31%	12.03%	6.97%	-
YoY %	-84.99%	372.03%	-16.98%	23.35%	-30.92%	72.60%	-	-
Horiz. %	86.51%	576.33%	122.09%	147.06%	119.23%	172.60%	100.00%	-
ROE	4.10%	22.79%	6.25%	9.33%	6.42%	9.22%	5.12%	-
YoY %	-82.01%	264.64%	-33.01%	45.33%	-30.37%	80.08%	-	-
Horiz. %	80.08%	445.12%	122.07%	182.23%	125.39%	180.08%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	218.54	180.17	188.04	226.37	179.41	172.73	158.68	5.47%
YoY %	21.30%	-4.19%	-16.93%	26.17%	3.87%	8.85%	-	-
Horiz. %	137.72%	113.54%	118.50%	142.66%	113.06%	108.85%	100.00%	-
EPS	13.20	72.25	16.19	23.42	15.16	21.11	11.06	2.99%
YoY %	-81.73%	346.26%	-30.87%	54.49%	-28.19%	90.87%	-	-
Horiz. %	119.35%	653.25%	146.38%	211.75%	137.07%	190.87%	100.00%	-
DPS	8.00	18.00	9.22	8.27	8.58	8.00	8.00	0.00%
YoY %	-55.56%	95.23%	11.49%	-3.61%	7.25%	0.00%	-	-
Horiz. %	100.00%	225.00%	115.25%	103.38%	107.25%	100.00%	100.00%	-
NAPS	3.22	3.17	2.59	2.51	2.36	2.29	2.16	6.87%
YoY %	1.58%	22.39%	3.19%	6.36%	3.06%	6.02%	-	-
Horiz. %	149.07%	146.76%	119.91%	116.20%	109.26%	106.02%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 77,289
RPS	70.67	58.26	60.84	73.28	58.26	56.18	51.76	5.32%
YoY %	21.30%	-4.24%	-16.98%	25.78%	3.70%	8.54%	-	-
Horiz. %	136.53%	112.56%	117.54%	141.58%	112.56%	108.54%	100.00%	-
EPS	4.27	23.37	5.24	7.58	4.92	6.87	3.61	2.83%
YoY %	-81.73%	345.99%	-30.87%	54.07%	-28.38%	90.30%	-	-
Horiz. %	118.28%	647.37%	145.15%	209.97%	136.29%	190.30%	100.00%	-
DPS	2.59	5.82	2.98	2.68	2.79	2.61	2.61	-0.12%
YoY %	-55.50%	95.30%	11.19%	-3.94%	6.90%	0.00%	-	-
Horiz. %	99.23%	222.99%	114.18%	102.68%	106.90%	100.00%	100.00%	-
NAPS	1.0413	1.0251	0.838	0.8126	0.7664	0.7449	0.7046	6.72%
YoY %	1.58%	22.33%	3.13%	6.03%	2.89%	5.72%	-	-
Horiz. %	147.79%	145.49%	118.93%	115.33%	108.77%	105.72%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
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	1.09	1.36	1.09	0.68	0.88	0.75	0.81	5.07%
YoY %	-19.85%	24.77%	60.29%	-22.73%	17.33%	-7.41%	-	-
Horiz. %	134.57%	167.90%	134.57%	83.95%	108.64%	92.59%	100.00%	-
P/EPS	18.03	3.39	12.67	6.53	10.42	6.11	11.57	7.67%
YoY %	431.86%	-73.24%	94.03%	-37.33%	70.54%	-47.19%	-	-
Horiz. %	155.83%	29.30%	109.51%	56.44%	90.06%	52.81%	100.00%	-
EY	5.55	29.49	7.90	15.31	9.60	16.37	8.64	-7.10%
YoY %	-81.18%	273.29%	-48.40%	59.48%	-41.36%	89.47%	-	-
Horiz. %	64.24%	341.32%	91.44%	177.20%	111.11%	189.47%	100.00%	-
DY	3.36	7.35	4.50	5.41	5.43	6.20	6.25	-9.82%
YoY %	-54.29%	63.33%	-16.82%	-0.37%	-12.42%	-0.80%	-	-
Horiz. %	53.76%	117.60%	72.00%	86.56%	86.88%	99.20%	100.00%	-
P/NAPS	0.74	0.77	0.79	0.61	0.67	0.56	0.59	3.84%
YoY %	-3.90%	-2.53%	29.51%	-8.96%	19.64%	-5.08%	-	-
Horiz. %	125.42%	130.51%	133.90%	103.39%	113.56%	94.92%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
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	1.04	1.36	1.19	0.82	0.85	0.76	0.81	4.25%
YoY %	-23.53%	14.29%	45.12%	-3.53%	11.84%	-6.17%	-	-
Horiz. %	128.40%	167.90%	146.91%	101.23%	104.94%	93.83%	100.00%	-
P/EPS	17.27	3.39	13.84	7.90	10.09	6.20	11.57	6.90%
YoY %	409.44%	-75.51%	75.19%	-21.70%	62.74%	-46.41%	-	-
Horiz. %	149.27%	29.30%	119.62%	68.28%	87.21%	53.59%	100.00%	-
EY	5.79	29.49	7.23	12.66	9.91	16.12	8.64	-6.45%
YoY %	-80.37%	307.88%	-42.89%	27.75%	-38.52%	86.57%	-	-
Horiz. %	67.01%	341.32%	83.68%	146.53%	114.70%	186.57%	100.00%	-
DY	3.51	7.35	4.11	4.47	5.61	6.11	6.25	-9.16%
YoY %	-52.24%	78.83%	-8.05%	-20.32%	-8.18%	-2.24%	-	-
Horiz. %	56.16%	117.60%	65.76%	71.52%	89.76%	97.76%	100.00%	-
P/NAPS	0.71	0.77	0.86	0.74	0.65	0.57	0.59	3.13%
YoY %	-7.79%	-10.47%	16.22%	13.85%	14.04%	-3.39%	-	-
Horiz. %	120.34%	130.51%	145.76%	125.42%	110.17%	96.61%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos