[UPA] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -29.23%
YoY- -8.87%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 30,644 41,516 45,238 36,362 48,008 45,353 37,611 -12.75%
PBT 2,869 7,247 7,081 3,866 5,089 5,685 4,137 -21.63%
Tax -1,044 -1,034 -1,377 -1,062 -1,127 -223 -904 10.06%
NP 1,825 6,213 5,704 2,804 3,962 5,462 3,233 -31.67%
-
NP to SH 1,825 6,360 5,704 2,804 3,962 5,634 3,233 -31.67%
-
Tax Rate 36.39% 14.27% 19.45% 27.47% 22.15% 3.92% 21.85% -
Total Cost 28,819 35,303 39,534 33,558 44,046 39,891 34,378 -11.08%
-
Net Worth 203,379 205,671 193,997 193,885 191,909 194,193 182,970 7.29%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 7,119 - - - 6,393 - -
Div Payout % - 111.94% - - - 113.48% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 203,379 205,671 193,997 193,885 191,909 194,193 182,970 7.29%
NOSH 77,330 79,104 77,289 77,245 77,382 79,914 77,529 -0.17%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.96% 14.97% 12.61% 7.71% 8.25% 12.04% 8.60% -
ROE 0.90% 3.09% 2.94% 1.45% 2.06% 2.90% 1.77% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 39.63 52.48 58.53 47.07 62.04 56.75 48.51 -12.59%
EPS 2.36 8.04 7.38 3.63 5.12 7.05 4.17 -31.55%
DPS 0.00 9.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.63 2.60 2.51 2.51 2.48 2.43 2.36 7.48%
Adjusted Per Share Value based on latest NOSH - 77,245
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 12.84 17.39 18.95 15.23 20.11 19.00 15.75 -12.72%
EPS 0.76 2.66 2.39 1.17 1.66 2.36 1.35 -31.79%
DPS 0.00 2.98 0.00 0.00 0.00 2.68 0.00 -
NAPS 0.8519 0.8615 0.8126 0.8121 0.8038 0.8134 0.7664 7.29%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.12 2.16 1.53 1.78 1.60 1.55 1.58 -
P/RPS 5.35 4.12 2.61 3.78 2.58 2.73 3.26 39.08%
P/EPS 89.83 26.87 20.73 49.04 31.25 21.99 37.89 77.70%
EY 1.11 3.72 4.82 2.04 3.20 4.55 2.64 -43.84%
DY 0.00 4.17 0.00 0.00 0.00 5.16 0.00 -
P/NAPS 0.81 0.83 0.61 0.71 0.65 0.64 0.67 13.47%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 25/02/16 23/11/15 24/08/15 26/05/15 27/02/15 24/11/14 -
Price 2.17 2.22 1.85 1.56 1.78 1.66 1.53 -
P/RPS 5.48 4.23 3.16 3.31 2.87 2.93 3.15 44.59%
P/EPS 91.95 27.61 25.07 42.98 34.77 23.55 36.69 84.39%
EY 1.09 3.62 3.99 2.33 2.88 4.25 2.73 -45.74%
DY 0.00 4.05 0.00 0.00 0.00 4.82 0.00 -
P/NAPS 0.83 0.85 0.74 0.62 0.72 0.68 0.65 17.68%

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