[UPA] QoQ Cumulative 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- 55.83%
YoY- 31.71%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 65,900 28,828 133,859 98,511 60,218 24,228 122,961 -34.09%
PBT 8,025 3,313 16,605 12,777 8,110 2,997 15,357 -35.19%
Tax -2,463 -828 -4,377 -3,349 -2,060 -537 -2,403 1.66%
NP 5,562 2,485 12,228 9,428 6,050 2,460 12,954 -43.17%
-
NP to SH 5,562 2,485 12,419 9,428 6,050 2,460 13,218 -43.93%
-
Tax Rate 30.69% 24.99% 26.36% 26.21% 25.40% 17.92% 15.65% -
Total Cost 60,338 26,343 121,631 89,083 54,168 21,768 110,007 -33.06%
-
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 2.99% 1.36% 6.76% 5.30% 3.37% 1.40% 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 84.95 37.12 169.77 126.85 77.54 31.22 157.71 -33.87%
EPS 7.17 3.20 15.75 12.14 7.79 3.17 16.62 -42.99%
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 28.65 12.53 58.20 42.83 26.18 10.53 53.46 -34.09%
EPS 2.42 1.08 5.40 4.10 2.63 1.07 5.75 -43.92%
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 2.00 3.80 0.80 1.02 1.68 3.94 0.78 87.66%
P/EPS 23.71 44.06 8.57 10.63 16.69 38.80 7.26 120.59%
EY 4.22 2.27 11.67 9.41 5.99 2.58 13.78 -54.66%
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 1.87 4.07 0.82 1.03 1.56 4.39 0.79 77.89%
P/EPS 22.18 47.19 8.83 10.79 15.53 43.22 7.37 108.86%
EY 4.51 2.12 11.33 9.27 6.44 2.31 13.56 -52.09%
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