[UPA] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -6.21%
YoY- 23.57%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 162,747 168,727 156,810 147,366 152,169 139,104 138,339 11.40%
PBT 10,556 11,164 11,046 40,684 43,685 65,852 64,031 -69.83%
Tax -1,576 -996 -962 -5,064 -5,705 -9,970 -9,412 -69.52%
NP 8,980 10,168 10,084 35,620 37,980 55,882 54,619 -69.88%
-
NP to SH 9,164 10,192 10,108 35,644 38,004 55,784 54,521 -69.44%
-
Tax Rate 14.93% 8.92% 8.71% 12.45% 13.06% 15.14% 14.70% -
Total Cost 153,767 158,559 146,726 111,746 114,189 83,222 83,720 49.81%
-
Net Worth 252,469 248,609 251,697 248,609 248,609 244,748 255,557 -0.80%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 6,176 6,176 6,176 13,897 13,897 13,900 13,900 -41.68%
Div Payout % 67.40% 60.60% 61.11% 38.99% 36.57% 24.92% 25.50% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 252,469 248,609 251,697 248,609 248,609 244,748 255,557 -0.80%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.52% 6.03% 6.43% 24.17% 24.96% 40.17% 39.48% -
ROE 3.63% 4.10% 4.02% 14.34% 15.29% 22.79% 21.33% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 210.79 218.54 203.10 190.87 197.09 180.17 179.18 11.40%
EPS 11.87 13.20 13.09 46.17 49.22 72.25 70.62 -69.44%
DPS 8.00 8.00 8.00 18.00 18.00 18.00 18.00 -41.67%
NAPS 3.27 3.22 3.26 3.22 3.22 3.17 3.31 -0.80%
Adjusted Per Share Value based on latest NOSH - 79,581
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 70.76 73.36 68.18 64.07 66.16 60.48 60.15 11.40%
EPS 3.98 4.43 4.39 15.50 16.52 24.25 23.70 -69.46%
DPS 2.69 2.69 2.69 6.04 6.04 6.04 6.04 -41.59%
NAPS 1.0977 1.0809 1.0943 1.0809 1.0809 1.0641 1.1111 -0.80%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.26 2.38 2.48 2.46 2.46 2.45 2.40 -
P/RPS 1.07 1.09 1.22 1.29 1.25 1.36 1.34 -13.89%
P/EPS 19.04 18.03 18.94 5.33 5.00 3.39 3.40 214.36%
EY 5.25 5.55 5.28 18.77 20.01 29.49 29.42 -68.20%
DY 3.54 3.36 3.23 7.32 7.32 7.35 7.50 -39.29%
P/NAPS 0.69 0.74 0.76 0.76 0.76 0.77 0.73 -3.67%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 27/11/18 28/08/18 30/05/18 27/02/18 28/11/17 29/08/17 -
Price 2.15 2.28 2.36 2.48 2.46 2.45 2.50 -
P/RPS 1.02 1.04 1.16 1.30 1.25 1.36 1.40 -18.98%
P/EPS 18.11 17.27 18.03 5.37 5.00 3.39 3.54 196.01%
EY 5.52 5.79 5.55 18.62 20.01 29.49 28.25 -66.22%
DY 3.72 3.51 3.39 7.26 7.32 7.35 7.20 -35.53%
P/NAPS 0.66 0.71 0.72 0.77 0.76 0.77 0.76 -8.95%

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