[UPA] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 62.36%
YoY- 5.67%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 39,311 36,628 30,159 42,930 30,644 41,516 45,238 -8.92%
PBT 2,844 25,789 1,693 4,546 2,869 7,247 7,081 -45.53%
Tax -712 -3,296 -338 -1,583 -1,044 -1,034 -1,377 -35.55%
NP 2,132 22,493 1,355 2,963 1,825 6,213 5,704 -48.08%
-
NP to SH 2,132 22,395 1,355 2,963 1,825 6,360 5,704 -48.08%
-
Tax Rate 25.04% 12.78% 19.96% 34.82% 36.39% 14.27% 19.45% -
Total Cost 37,179 14,135 28,804 39,967 28,819 35,303 39,534 -4.00%
-
Net Worth 234,766 221,692 200,064 205,785 203,379 205,671 193,997 13.54%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 6,179 - - - 7,119 - -
Div Payout % - 27.59% - - - 111.94% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 234,766 221,692 200,064 205,785 203,379 205,671 193,997 13.54%
NOSH 79,581 79,581 79,581 77,362 77,330 79,104 77,289 1.96%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 5.42% 61.41% 4.49% 6.90% 5.96% 14.97% 12.61% -
ROE 0.91% 10.10% 0.68% 1.44% 0.90% 3.09% 2.94% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 49.40 47.42 39.04 55.49 39.63 52.48 58.53 -10.68%
EPS 2.76 29.12 1.75 3.83 2.36 8.04 7.38 -48.06%
DPS 0.00 8.00 0.00 0.00 0.00 9.00 0.00 -
NAPS 2.95 2.87 2.59 2.66 2.63 2.60 2.51 11.35%
Adjusted Per Share Value based on latest NOSH - 77,362
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 16.47 15.34 12.63 17.98 12.84 17.39 18.95 -8.91%
EPS 0.89 9.38 0.57 1.24 0.76 2.66 2.39 -48.20%
DPS 0.00 2.59 0.00 0.00 0.00 2.98 0.00 -
NAPS 0.9833 0.9286 0.838 0.8619 0.8519 0.8615 0.8126 13.54%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.20 2.08 2.05 2.20 2.12 2.16 1.53 -
P/RPS 4.45 4.39 5.25 3.96 5.35 4.12 2.61 42.67%
P/EPS 82.12 7.17 116.86 57.44 89.83 26.87 20.73 150.15%
EY 1.22 13.94 0.86 1.74 1.11 3.72 4.82 -59.95%
DY 0.00 3.85 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 0.75 0.72 0.79 0.83 0.81 0.83 0.61 14.75%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 24/02/17 21/11/16 22/08/16 23/05/16 25/02/16 23/11/15 -
Price 2.49 2.18 2.24 2.07 2.17 2.22 1.85 -
P/RPS 5.04 4.60 5.74 3.73 5.48 4.23 3.16 36.47%
P/EPS 92.95 7.52 127.70 54.05 91.95 27.61 25.07 139.35%
EY 1.08 13.30 0.78 1.85 1.09 3.62 3.99 -58.12%
DY 0.00 3.67 0.00 0.00 0.00 4.05 0.00 -
P/NAPS 0.84 0.76 0.86 0.78 0.83 0.85 0.74 8.80%

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