[UPA] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 51.01%
YoY- 30.49%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 111,710 73,574 30,644 171,124 129,608 84,370 48,008 75.32%
PBT 9,108 7,415 2,869 23,282 16,035 8,955 5,089 47.25%
Tax -2,965 -2,627 -1,044 -4,600 -3,566 -2,189 -1,127 90.24%
NP 6,143 4,788 1,825 18,682 12,469 6,766 3,962 33.85%
-
NP to SH 6,143 4,788 1,825 18,829 12,469 6,766 3,962 33.85%
-
Tax Rate 32.55% 35.43% 36.39% 19.76% 22.24% 24.44% 22.15% -
Total Cost 105,567 68,786 28,819 152,442 117,139 77,604 44,046 78.80%
-
Net Worth 200,064 205,752 203,379 202,629 194,030 194,087 191,909 2.80%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 7,014 - - - -
Div Payout % - - - 37.25% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 200,064 205,752 203,379 202,629 194,030 194,087 191,909 2.80%
NOSH 79,581 77,350 77,330 77,934 77,303 77,325 77,382 1.88%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.50% 6.51% 5.96% 10.92% 9.62% 8.02% 8.25% -
ROE 3.07% 2.33% 0.90% 9.29% 6.43% 3.49% 2.06% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 144.62 95.12 39.63 219.57 167.66 109.11 62.04 75.53%
EPS 7.95 6.19 2.36 24.16 16.13 8.75 5.12 33.98%
DPS 0.00 0.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 2.59 2.66 2.63 2.60 2.51 2.51 2.48 2.92%
Adjusted Per Share Value based on latest NOSH - 79,104
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 46.79 30.82 12.84 71.68 54.29 35.34 20.11 75.31%
EPS 2.57 2.01 0.76 7.89 5.22 2.83 1.66 33.72%
DPS 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
NAPS 0.838 0.8618 0.8519 0.8487 0.8127 0.8129 0.8038 2.80%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.05 2.20 2.12 2.16 1.53 1.78 1.60 -
P/RPS 1.42 2.31 5.35 0.98 0.91 1.63 2.58 -32.76%
P/EPS 25.78 35.54 89.83 8.94 9.49 20.34 31.25 -12.00%
EY 3.88 2.81 1.11 11.19 10.54 4.92 3.20 13.66%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.79 0.83 0.81 0.83 0.61 0.71 0.65 13.84%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 22/08/16 23/05/16 25/02/16 23/11/15 24/08/15 26/05/15 -
Price 2.24 2.07 2.17 2.22 1.85 1.56 1.78 -
P/RPS 1.55 2.18 5.48 1.01 1.10 1.43 2.87 -33.60%
P/EPS 28.17 33.44 91.95 9.19 11.47 17.83 34.77 -13.05%
EY 3.55 2.99 1.09 10.88 8.72 5.61 2.88 14.91%
DY 0.00 0.00 0.00 4.05 0.00 0.00 0.00 -
P/NAPS 0.86 0.78 0.83 0.85 0.74 0.62 0.72 12.53%

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