[UPA] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 89.01%
YoY- 223.53%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 136,594 156,555 156,810 138,339 160,328 167,334 139,782 -0.38%
PBT 12,240 11,372 11,046 64,031 21,743 18,777 16,913 -5.24%
Tax -2,664 -1,663 -962 -9,412 -5,038 -3,316 -5,206 -10.55%
NP 9,576 9,709 10,084 54,619 16,705 15,461 11,707 -3.29%
-
NP to SH 9,251 9,893 10,108 54,521 16,852 15,633 11,899 -4.10%
-
Tax Rate 21.76% 14.62% 8.71% 14.70% 23.17% 17.66% 30.78% -
Total Cost 127,018 146,846 146,726 83,720 143,623 151,873 128,075 -0.13%
-
Net Worth 258,646 255,557 251,697 255,557 205,785 193,885 186,015 5.64%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 6,176 6,176 6,176 13,900 7,119 6,393 6,649 -1.22%
Div Payout % 66.77% 62.43% 61.11% 25.50% 42.25% 40.90% 55.88% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 258,646 255,557 251,697 255,557 205,785 193,885 186,015 5.64%
NOSH 79,581 79,581 79,581 79,581 77,362 77,245 77,506 0.44%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 7.01% 6.20% 6.43% 39.48% 10.42% 9.24% 8.38% -
ROE 3.58% 3.87% 4.02% 21.33% 8.19% 8.06% 6.40% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 176.92 202.77 203.10 179.18 207.24 216.63 180.35 -0.31%
EPS 11.98 12.81 13.09 70.62 21.78 20.24 15.35 -4.04%
DPS 8.00 8.00 8.00 18.00 9.20 8.28 8.58 -1.15%
NAPS 3.35 3.31 3.26 3.31 2.66 2.51 2.40 5.71%
Adjusted Per Share Value based on latest NOSH - 79,581
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 59.39 68.07 68.18 60.15 69.71 72.75 60.77 -0.38%
EPS 4.02 4.30 4.39 23.70 7.33 6.80 5.17 -4.10%
DPS 2.69 2.69 2.69 6.04 3.10 2.78 2.89 -1.18%
NAPS 1.1245 1.1111 1.0943 1.1111 0.8947 0.843 0.8088 5.64%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.94 2.26 2.48 2.40 2.20 1.78 1.70 -
P/RPS 1.10 1.11 1.22 1.34 1.06 0.82 0.94 2.65%
P/EPS 16.19 17.64 18.94 3.40 10.10 8.80 11.07 6.53%
EY 6.18 5.67 5.28 29.42 9.90 11.37 9.03 -6.11%
DY 4.12 3.54 3.23 7.50 4.18 4.65 5.05 -3.33%
P/NAPS 0.58 0.68 0.76 0.73 0.83 0.71 0.71 -3.31%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 26/08/19 28/08/18 29/08/17 22/08/16 24/08/15 25/08/14 -
Price 2.34 2.20 2.36 2.50 2.07 1.56 1.59 -
P/RPS 1.32 1.08 1.16 1.40 1.00 0.72 0.88 6.98%
P/EPS 19.53 17.17 18.03 3.54 9.50 7.71 10.36 11.13%
EY 5.12 5.82 5.55 28.25 10.52 12.97 9.66 -10.03%
DY 3.42 3.64 3.39 7.20 4.45 5.31 5.40 -7.32%
P/NAPS 0.70 0.66 0.72 0.76 0.78 0.62 0.66 0.98%

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