[UPA] YoY TTM 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- -1.72%
YoY- 31.38%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 156,810 138,339 160,328 167,334 139,782 128,051 124,948 3.85%
PBT 11,046 64,031 21,743 18,777 16,913 17,646 14,680 -4.62%
Tax -962 -9,412 -5,038 -3,316 -5,206 -2,618 -4,608 -22.96%
NP 10,084 54,619 16,705 15,461 11,707 15,028 10,072 0.01%
-
NP to SH 10,108 54,521 16,852 15,633 11,899 15,292 10,072 0.05%
-
Tax Rate 8.71% 14.70% 23.17% 17.66% 30.78% 14.84% 31.39% -
Total Cost 146,726 83,720 143,623 151,873 128,075 113,023 114,876 4.16%
-
Net Worth 251,697 255,557 205,785 193,885 186,015 179,499 170,831 6.66%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 6,176 13,900 7,119 6,393 6,649 6,236 6,233 -0.15%
Div Payout % 61.11% 25.50% 42.25% 40.90% 55.88% 40.78% 61.89% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 251,697 255,557 205,785 193,885 186,015 179,499 170,831 6.66%
NOSH 79,581 79,581 77,362 77,245 77,506 77,705 78,005 0.33%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.43% 39.48% 10.42% 9.24% 8.38% 11.74% 8.06% -
ROE 4.02% 21.33% 8.19% 8.06% 6.40% 8.52% 5.90% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 203.10 179.18 207.24 216.63 180.35 164.79 160.18 4.03%
EPS 13.09 70.62 21.78 20.24 15.35 19.68 12.91 0.23%
DPS 8.00 18.00 9.20 8.28 8.58 8.00 8.00 0.00%
NAPS 3.26 3.31 2.66 2.51 2.40 2.31 2.19 6.85%
Adjusted Per Share Value based on latest NOSH - 77,245
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 68.18 60.15 69.71 72.75 60.77 55.67 54.33 3.85%
EPS 4.39 23.70 7.33 6.80 5.17 6.65 4.38 0.03%
DPS 2.69 6.04 3.10 2.78 2.89 2.71 2.71 -0.12%
NAPS 1.0943 1.1111 0.8947 0.843 0.8088 0.7804 0.7427 6.66%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.48 2.40 2.20 1.78 1.70 1.30 1.35 -
P/RPS 1.22 1.34 1.06 0.82 0.94 0.79 0.84 6.41%
P/EPS 18.94 3.40 10.10 8.80 11.07 6.61 10.46 10.39%
EY 5.28 29.42 9.90 11.37 9.03 15.14 9.56 -9.41%
DY 3.23 7.50 4.18 4.65 5.05 6.15 5.93 -9.62%
P/NAPS 0.76 0.73 0.83 0.71 0.71 0.56 0.62 3.44%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 22/08/16 24/08/15 25/08/14 26/08/13 28/08/12 -
Price 2.36 2.50 2.07 1.56 1.59 1.21 1.24 -
P/RPS 1.16 1.40 1.00 0.72 0.88 0.73 0.77 7.06%
P/EPS 18.03 3.54 9.50 7.71 10.36 6.15 9.60 11.07%
EY 5.55 28.25 10.52 12.97 9.66 16.26 10.41 -9.94%
DY 3.39 7.20 4.45 5.31 5.40 6.61 6.45 -10.16%
P/NAPS 0.72 0.76 0.78 0.62 0.66 0.52 0.57 3.96%

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