[UPA] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3.89%
YoY- 31.71%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 131,800 115,312 133,859 131,348 120,436 96,912 122,961 4.74%
PBT 16,050 13,252 16,605 17,036 16,220 11,988 15,357 2.99%
Tax -4,926 -3,312 -4,377 -4,465 -4,120 -2,148 -2,403 61.58%
NP 11,124 9,940 12,228 12,570 12,100 9,840 12,954 -9.68%
-
NP to SH 11,124 9,940 12,419 12,570 12,100 9,840 13,218 -10.89%
-
Tax Rate 30.69% 24.99% 26.36% 26.21% 25.40% 17.92% 15.65% -
Total Cost 120,676 105,372 121,631 118,777 108,336 87,072 110,007 6.38%
-
Net Worth 186,175 183,268 183,715 177,842 179,403 175,381 173,864 4.67%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 6,307 - - - 6,237 -
Div Payout % - - 50.79% - - - 47.19% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 186,175 183,268 183,715 177,842 179,403 175,381 173,864 4.67%
NOSH 77,573 77,656 78,847 77,660 77,663 77,602 77,966 -0.33%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.44% 8.62% 9.13% 9.57% 10.05% 10.15% 10.54% -
ROE 5.98% 5.42% 6.76% 7.07% 6.74% 5.61% 7.60% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 169.90 148.49 169.77 169.13 155.07 124.88 157.71 5.10%
EPS 14.34 12.80 15.75 16.19 15.58 12.68 16.62 -9.39%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 2.40 2.36 2.33 2.29 2.31 2.26 2.23 5.03%
Adjusted Per Share Value based on latest NOSH - 77,655
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 57.30 50.14 58.20 57.11 52.36 42.14 53.46 4.74%
EPS 4.84 4.32 5.40 5.47 5.26 4.28 5.75 -10.87%
DPS 0.00 0.00 2.74 0.00 0.00 0.00 2.71 -
NAPS 0.8095 0.7968 0.7988 0.7732 0.78 0.7625 0.7559 4.68%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.70 1.41 1.35 1.29 1.30 1.23 1.23 -
P/RPS 1.00 0.95 0.80 0.76 0.84 0.98 0.78 18.06%
P/EPS 11.85 11.02 8.57 7.97 8.34 9.70 7.26 38.75%
EY 8.44 9.08 11.67 12.55 11.98 10.31 13.78 -27.94%
DY 0.00 0.00 5.93 0.00 0.00 0.00 6.50 -
P/NAPS 0.71 0.60 0.58 0.56 0.56 0.54 0.55 18.61%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 29/05/14 26/02/14 25/11/13 26/08/13 22/05/13 28/02/13 -
Price 1.59 1.51 1.39 1.31 1.21 1.37 1.25 -
P/RPS 0.94 1.02 0.82 0.77 0.78 1.10 0.79 12.32%
P/EPS 11.09 11.80 8.83 8.09 7.77 10.80 7.37 31.41%
EY 9.02 8.48 11.33 12.36 12.88 9.26 13.56 -23.85%
DY 0.00 0.00 5.76 0.00 0.00 0.00 6.40 -
P/NAPS 0.66 0.64 0.60 0.57 0.52 0.61 0.56 11.60%

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