[UPA] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 76.28%
YoY- -79.39%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 37,204 43,500 43,713 49,693 36,628 41,516 45,353 -3.24%
PBT 2,951 4,273 3,014 3,622 25,789 7,247 5,685 -10.34%
Tax -618 -1,055 389 969 -3,296 -1,034 -223 18.49%
NP 2,333 3,218 3,403 4,591 22,493 6,213 5,462 -13.20%
-
NP to SH 2,186 2,893 3,587 4,615 22,395 6,360 5,634 -14.58%
-
Tax Rate 20.94% 24.69% -12.91% -26.75% 12.78% 14.27% 3.92% -
Total Cost 34,871 40,282 40,310 45,102 14,135 35,303 39,891 -2.21%
-
Net Worth 257,874 257,101 252,469 248,609 221,692 205,671 194,193 4.83%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 5,404 6,176 6,176 6,176 6,179 7,119 6,393 -2.75%
Div Payout % 247.23% 213.50% 172.19% 133.84% 27.59% 111.94% 113.48% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 257,874 257,101 252,469 248,609 221,692 205,671 194,193 4.83%
NOSH 79,581 79,581 79,581 79,581 79,581 79,104 79,914 -0.06%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.27% 7.40% 7.78% 9.24% 61.41% 14.97% 12.04% -
ROE 0.85% 1.13% 1.42% 1.86% 10.10% 3.09% 2.90% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 48.19 56.34 56.62 64.36 47.42 52.48 56.75 -2.68%
EPS 2.73 3.75 5.44 5.86 29.12 8.04 7.05 -14.61%
DPS 7.00 8.00 8.00 8.00 8.00 9.00 8.00 -2.19%
NAPS 3.34 3.33 3.27 3.22 2.87 2.60 2.43 5.43%
Adjusted Per Share Value based on latest NOSH - 79,581
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 15.58 18.22 18.31 20.81 15.34 17.39 19.00 -3.25%
EPS 0.92 1.21 1.50 1.93 9.38 2.66 2.36 -14.51%
DPS 2.26 2.59 2.59 2.59 2.59 2.98 2.68 -2.79%
NAPS 1.0801 1.0769 1.0575 1.0413 0.9286 0.8615 0.8134 4.83%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.11 2.17 2.26 2.46 2.08 2.16 1.55 -
P/RPS 4.38 3.85 3.99 3.82 4.39 4.12 2.73 8.19%
P/EPS 74.52 57.91 48.65 41.16 7.17 26.87 21.99 22.53%
EY 1.34 1.73 2.06 2.43 13.94 3.72 4.55 -18.41%
DY 3.32 3.69 3.54 3.25 3.85 4.17 5.16 -7.07%
P/NAPS 0.63 0.65 0.69 0.76 0.72 0.83 0.64 -0.26%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 17/03/21 26/02/20 26/02/19 27/02/18 24/02/17 25/02/16 27/02/15 -
Price 2.30 2.18 2.15 2.46 2.18 2.22 1.66 -
P/RPS 4.77 3.87 3.80 3.82 4.60 4.23 2.93 8.45%
P/EPS 81.23 58.18 46.28 41.16 7.52 27.61 23.55 22.89%
EY 1.23 1.72 2.16 2.43 13.30 3.62 4.25 -18.65%
DY 3.04 3.67 3.72 3.25 3.67 4.05 4.82 -7.38%
P/NAPS 0.69 0.65 0.66 0.76 0.76 0.85 0.68 0.24%

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