[UPA] QoQ Annualized Quarter 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- 22.86%
YoY- 41.77%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 147,148 122,576 171,124 172,810 168,740 192,032 148,864 -0.77%
PBT 14,830 11,476 23,282 21,380 17,910 20,356 17,847 -11.62%
Tax -5,254 -4,176 -4,600 -4,754 -4,378 -4,508 -3,590 28.93%
NP 9,576 7,300 18,682 16,625 13,532 15,848 14,257 -23.32%
-
NP to SH 9,576 7,300 18,829 16,625 13,532 15,848 14,429 -23.93%
-
Tax Rate 35.43% 36.39% 19.76% 22.24% 24.44% 22.15% 20.12% -
Total Cost 137,572 115,276 152,442 156,185 155,208 176,184 134,607 1.46%
-
Net Worth 205,752 203,379 202,629 194,030 194,087 191,909 190,453 5.29%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 7,014 - - - 6,270 -
Div Payout % - - 37.25% - - - 43.45% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 205,752 203,379 202,629 194,030 194,087 191,909 190,453 5.29%
NOSH 77,350 77,330 77,934 77,303 77,325 77,382 78,375 -0.87%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.51% 5.96% 10.92% 9.62% 8.02% 8.25% 9.58% -
ROE 4.65% 3.59% 9.29% 8.57% 6.97% 8.26% 7.58% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 190.24 158.51 219.57 223.55 218.22 248.16 189.94 0.10%
EPS 12.38 9.44 24.16 21.51 17.50 20.48 18.41 -23.26%
DPS 0.00 0.00 9.00 0.00 0.00 0.00 8.00 -
NAPS 2.66 2.63 2.60 2.51 2.51 2.48 2.43 6.22%
Adjusted Per Share Value based on latest NOSH - 77,289
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 63.98 53.29 74.40 75.14 73.37 83.49 64.72 -0.76%
EPS 4.16 3.17 8.19 7.23 5.88 6.89 6.27 -23.94%
DPS 0.00 0.00 3.05 0.00 0.00 0.00 2.73 -
NAPS 0.8946 0.8843 0.881 0.8436 0.8439 0.8344 0.8281 5.28%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.20 2.12 2.16 1.53 1.78 1.60 1.55 -
P/RPS 1.16 1.34 0.98 0.68 0.82 0.64 0.82 26.04%
P/EPS 17.77 22.46 8.94 7.11 10.17 7.81 8.42 64.60%
EY 5.63 4.45 11.19 14.06 9.83 12.80 11.88 -39.24%
DY 0.00 0.00 4.17 0.00 0.00 0.00 5.16 -
P/NAPS 0.83 0.81 0.83 0.61 0.71 0.65 0.64 18.94%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 23/05/16 25/02/16 23/11/15 24/08/15 26/05/15 27/02/15 -
Price 2.07 2.17 2.22 1.85 1.56 1.78 1.66 -
P/RPS 1.09 1.37 1.01 0.83 0.71 0.72 0.87 16.23%
P/EPS 16.72 22.99 9.19 8.60 8.91 8.69 9.02 50.95%
EY 5.98 4.35 10.88 11.63 11.22 11.51 11.09 -33.77%
DY 0.00 0.00 4.05 0.00 0.00 0.00 4.82 -
P/NAPS 0.78 0.83 0.85 0.74 0.62 0.72 0.68 9.58%

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