[UPA] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 9.83%
YoY- 59.44%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 171,124 172,810 168,740 192,032 148,864 138,014 131,800 18.95%
PBT 23,282 21,380 17,910 20,356 17,847 16,216 16,050 28.05%
Tax -4,600 -4,754 -4,378 -4,508 -3,590 -4,489 -4,926 -4.45%
NP 18,682 16,625 13,532 15,848 14,257 11,726 11,124 41.15%
-
NP to SH 18,829 16,625 13,532 15,848 14,429 11,726 11,124 41.89%
-
Tax Rate 19.76% 22.24% 24.44% 22.15% 20.12% 27.68% 30.69% -
Total Cost 152,442 156,185 155,208 176,184 134,607 126,288 120,676 16.80%
-
Net Worth 202,629 194,030 194,087 191,909 190,453 183,196 186,175 5.79%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 7,014 - - - 6,270 - - -
Div Payout % 37.25% - - - 43.45% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 202,629 194,030 194,087 191,909 190,453 183,196 186,175 5.79%
NOSH 77,934 77,303 77,325 77,382 78,375 77,625 77,573 0.30%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.92% 9.62% 8.02% 8.25% 9.58% 8.50% 8.44% -
ROE 9.29% 8.57% 6.97% 8.26% 7.58% 6.40% 5.98% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 219.57 223.55 218.22 248.16 189.94 177.79 169.90 18.59%
EPS 24.16 21.51 17.50 20.48 18.41 15.11 14.34 41.45%
DPS 9.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.60 2.51 2.51 2.48 2.43 2.36 2.40 5.46%
Adjusted Per Share Value based on latest NOSH - 77,382
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 74.40 75.14 73.37 83.49 64.72 60.01 57.30 18.96%
EPS 8.19 7.23 5.88 6.89 6.27 5.10 4.84 41.86%
DPS 3.05 0.00 0.00 0.00 2.73 0.00 0.00 -
NAPS 0.881 0.8436 0.8439 0.8344 0.8281 0.7965 0.8095 5.78%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.16 1.53 1.78 1.60 1.55 1.58 1.70 -
P/RPS 0.98 0.68 0.82 0.64 0.82 0.89 1.00 -1.33%
P/EPS 8.94 7.11 10.17 7.81 8.42 10.46 11.85 -17.08%
EY 11.19 14.06 9.83 12.80 11.88 9.56 8.44 20.62%
DY 4.17 0.00 0.00 0.00 5.16 0.00 0.00 -
P/NAPS 0.83 0.61 0.71 0.65 0.64 0.67 0.71 10.94%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 23/11/15 24/08/15 26/05/15 27/02/15 24/11/14 25/08/14 -
Price 2.22 1.85 1.56 1.78 1.66 1.53 1.59 -
P/RPS 1.01 0.83 0.71 0.72 0.87 0.86 0.94 4.89%
P/EPS 9.19 8.60 8.91 8.69 9.02 10.13 11.09 -11.74%
EY 10.88 11.63 11.22 11.51 11.09 9.87 9.02 13.27%
DY 4.05 0.00 0.00 0.00 4.82 0.00 0.00 -
P/NAPS 0.85 0.74 0.62 0.72 0.68 0.65 0.66 18.31%

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