[UPA] QoQ 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 76,193 34,508 152,169 102,476 71,552 39,311 137,995 -32.77%
PBT 3,910 -157 43,685 40,063 36,549 2,844 36,022 -77.33%
Tax -1,035 -71 -5,705 -6,674 -5,778 -712 -4,302 -61.41%
NP 2,875 -228 37,980 33,389 30,771 2,132 31,720 -79.91%
-
NP to SH 2,875 -228 38,004 33,389 30,771 2,132 31,977 -80.01%
-
Tax Rate 26.47% - 13.06% 16.66% 15.81% 25.04% 11.94% -
Total Cost 73,318 34,736 114,189 69,087 40,781 37,179 106,275 -21.97%
-
Net Worth 251,697 248,609 248,609 244,748 255,557 234,766 225,555 7.60%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 13,897 - 7,720 - 6,179 -
Div Payout % - - 36.57% - 25.09% - 19.33% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 251,697 248,609 248,609 244,748 255,557 234,766 225,555 7.60%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.77% -0.66% 24.96% 32.58% 43.01% 5.42% 22.99% -
ROE 1.14% -0.09% 15.29% 13.64% 12.04% 0.91% 14.18% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 98.69 44.69 197.09 132.73 92.67 49.40 178.65 -32.74%
EPS 3.72 -0.30 49.11 43.89 39.85 2.76 41.48 -80.05%
DPS 0.00 0.00 18.00 0.00 10.00 0.00 8.00 -
NAPS 3.26 3.22 3.22 3.17 3.31 2.95 2.92 7.64%
Adjusted Per Share Value based on latest NOSH - 79,581
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 33.13 15.00 66.16 44.55 31.11 17.09 60.00 -32.76%
EPS 1.25 -0.10 16.52 14.52 13.38 0.93 13.90 -80.01%
DPS 0.00 0.00 6.04 0.00 3.36 0.00 2.69 -
NAPS 1.0943 1.0809 1.0809 1.0641 1.1111 1.0207 0.9807 7.60%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.48 2.46 2.46 2.45 2.40 2.20 2.08 -
P/RPS 2.51 5.50 1.25 1.85 2.59 4.45 1.16 67.52%
P/EPS 66.60 -833.03 5.00 5.67 6.02 82.12 5.02 463.07%
EY 1.50 -0.12 20.01 17.65 16.61 1.22 19.90 -82.24%
DY 0.00 0.00 7.32 0.00 4.17 0.00 3.85 -
P/NAPS 0.76 0.76 0.76 0.77 0.73 0.75 0.71 4.65%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 27/02/18 28/11/17 29/08/17 30/05/17 24/02/17 -
Price 2.36 2.48 2.46 2.45 2.50 2.49 2.18 -
P/RPS 2.39 5.55 1.25 1.85 2.70 5.04 1.22 56.75%
P/EPS 63.38 -839.80 5.00 5.67 6.27 92.95 5.27 427.31%
EY 1.58 -0.12 20.01 17.65 15.94 1.08 18.99 -81.02%
DY 0.00 0.00 7.32 0.00 4.00 0.00 3.67 -
P/NAPS 0.72 0.77 0.76 0.77 0.76 0.84 0.75 -2.69%

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