[UPA] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 1.08%
YoY- 72.8%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 151,601 158,068 147,366 149,028 153,760 168,044 138,700 1.49%
PBT 16,753 10,310 40,684 34,872 21,063 19,623 17,314 -0.54%
Tax -3,336 -1,729 -5,064 -5,929 -4,517 -3,889 -5,094 -6.80%
NP 13,417 8,581 35,620 28,943 16,546 15,734 12,220 1.56%
-
NP to SH 13,092 8,765 35,644 28,845 16,693 15,906 12,412 0.89%
-
Tax Rate 19.91% 16.77% 12.45% 17.00% 21.45% 19.82% 29.42% -
Total Cost 138,184 149,487 111,746 120,085 137,214 152,310 126,480 1.48%
-
Net Worth 258,646 251,697 248,609 234,766 203,379 191,909 183,268 5.90%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 6,176 6,176 13,897 6,179 7,119 6,393 6,649 -1.22%
Div Payout % 47.18% 70.47% 38.99% 21.42% 42.65% 40.19% 53.57% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 258,646 251,697 248,609 234,766 203,379 191,909 183,268 5.90%
NOSH 79,581 79,581 79,581 79,581 77,330 77,382 77,656 0.40%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 8.85% 5.43% 24.17% 19.42% 10.76% 9.36% 8.81% -
ROE 5.06% 3.48% 14.34% 12.29% 8.21% 8.29% 6.77% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 196.35 204.73 190.87 187.26 198.83 217.16 178.61 1.58%
EPS 16.96 11.35 46.17 36.25 21.59 20.55 15.98 0.99%
DPS 8.00 8.00 18.00 7.77 9.21 8.26 8.56 -1.12%
NAPS 3.35 3.26 3.22 2.95 2.63 2.48 2.36 6.00%
Adjusted Per Share Value based on latest NOSH - 79,581
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 65.91 68.73 64.07 64.79 66.85 73.06 60.30 1.49%
EPS 5.69 3.81 15.50 12.54 7.26 6.92 5.40 0.87%
DPS 2.69 2.69 6.04 2.69 3.10 2.78 2.89 -1.18%
NAPS 1.1245 1.0943 1.0809 1.0207 0.8843 0.8344 0.7968 5.90%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.79 2.24 2.46 2.20 2.12 1.60 1.41 -
P/RPS 0.91 1.09 1.29 1.17 1.07 0.74 0.79 2.38%
P/EPS 10.56 19.73 5.33 6.07 9.82 7.78 8.82 3.04%
EY 9.47 5.07 18.77 16.48 10.18 12.85 11.34 -2.95%
DY 4.47 3.57 7.32 3.53 4.34 5.16 6.07 -4.96%
P/NAPS 0.53 0.69 0.76 0.75 0.81 0.65 0.60 -2.04%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 22/06/20 21/05/19 30/05/18 30/05/17 23/05/16 26/05/15 29/05/14 -
Price 1.96 2.30 2.48 2.49 2.17 1.78 1.51 -
P/RPS 1.00 1.12 1.30 1.33 1.09 0.82 0.85 2.74%
P/EPS 11.56 20.26 5.37 6.87 10.05 8.66 9.45 3.41%
EY 8.65 4.94 18.62 14.56 9.95 11.55 10.58 -3.29%
DY 4.08 3.48 7.26 3.12 4.24 4.64 5.67 -5.33%
P/NAPS 0.59 0.71 0.77 0.84 0.83 0.72 0.64 -1.34%

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