[UPA] YoY 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
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 129,905 151,601 158,068 147,366 149,028 153,760 168,044 -4.19%
PBT 9,130 16,753 10,310 40,684 34,872 21,063 19,623 -11.96%
Tax -2,117 -3,336 -1,729 -5,064 -5,929 -4,517 -3,889 -9.63%
NP 7,013 13,417 8,581 35,620 28,943 16,546 15,734 -12.58%
-
NP to SH 6,866 13,092 8,765 35,644 28,845 16,693 15,906 -13.05%
-
Tax Rate 23.19% 19.91% 16.77% 12.45% 17.00% 21.45% 19.82% -
Total Cost 122,892 138,184 149,487 111,746 120,085 137,214 152,310 -3.51%
-
Net Worth 258,646 258,646 251,697 248,609 234,766 203,379 191,909 5.09%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 5,404 6,176 6,176 13,897 6,179 7,119 6,393 -2.75%
Div Payout % 78.71% 47.18% 70.47% 38.99% 21.42% 42.65% 40.19% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 258,646 258,646 251,697 248,609 234,766 203,379 191,909 5.09%
NOSH 79,581 79,581 79,581 79,581 79,581 77,330 77,382 0.46%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 5.40% 8.85% 5.43% 24.17% 19.42% 10.76% 9.36% -
ROE 2.65% 5.06% 3.48% 14.34% 12.29% 8.21% 8.29% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 168.25 196.35 204.73 190.87 187.26 198.83 217.16 -4.16%
EPS 8.89 16.96 11.35 46.17 36.25 21.59 20.55 -13.02%
DPS 7.00 8.00 8.00 18.00 7.77 9.21 8.26 -2.71%
NAPS 3.35 3.35 3.26 3.22 2.95 2.63 2.48 5.13%
Adjusted Per Share Value based on latest NOSH - 79,581
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 56.48 65.91 68.73 64.07 64.79 66.85 73.06 -4.19%
EPS 2.99 5.69 3.81 15.50 12.54 7.26 6.92 -13.04%
DPS 2.35 2.69 2.69 6.04 2.69 3.10 2.78 -2.75%
NAPS 1.1245 1.1245 1.0943 1.0809 1.0207 0.8843 0.8344 5.09%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.18 1.79 2.24 2.46 2.20 2.12 1.60 -
P/RPS 1.30 0.91 1.09 1.29 1.17 1.07 0.74 9.83%
P/EPS 24.51 10.56 19.73 5.33 6.07 9.82 7.78 21.05%
EY 4.08 9.47 5.07 18.77 16.48 10.18 12.85 -17.38%
DY 3.21 4.47 3.57 7.32 3.53 4.34 5.16 -7.59%
P/NAPS 0.65 0.53 0.69 0.76 0.75 0.81 0.65 0.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 21/05/21 22/06/20 21/05/19 30/05/18 30/05/17 23/05/16 26/05/15 -
Price 2.23 1.96 2.30 2.48 2.49 2.17 1.78 -
P/RPS 1.33 1.00 1.12 1.30 1.33 1.09 0.82 8.38%
P/EPS 25.08 11.56 20.26 5.37 6.87 10.05 8.66 19.37%
EY 3.99 8.65 4.94 18.62 14.56 9.95 11.55 -16.22%
DY 3.14 4.08 3.48 7.26 3.12 4.24 4.64 -6.29%
P/NAPS 0.67 0.59 0.71 0.77 0.84 0.83 0.72 -1.19%

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