[UPA] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -79.1%
YoY- 349.51%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 122,961 84,678 52,471 23,257 127,474 88,581 54,997 70.56%
PBT 15,357 9,733 6,366 2,492 12,686 9,454 4,388 129.63%
Tax -2,403 -2,575 -1,482 -658 -3,911 -2,408 -1,073 70.75%
NP 12,954 7,158 4,884 1,834 8,775 7,046 3,315 147.06%
-
NP to SH 13,218 7,158 4,884 1,834 8,775 7,046 3,315 150.40%
-
Tax Rate 15.65% 26.46% 23.28% 26.40% 30.83% 25.47% 24.45% -
Total Cost 110,007 77,520 47,587 21,423 118,699 81,535 51,682 65.09%
-
Net Worth 173,864 168,423 170,589 167,791 166,159 164,640 166,140 3.06%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,237 - - - 6,240 - - -
Div Payout % 47.19% - - - 71.12% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 173,864 168,423 170,589 167,791 166,159 164,640 166,140 3.06%
NOSH 77,966 77,973 77,894 78,042 78,009 78,028 78,000 -0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.54% 8.45% 9.31% 7.89% 6.88% 7.95% 6.03% -
ROE 7.60% 4.25% 2.86% 1.09% 5.28% 4.28% 2.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 157.71 108.60 67.36 29.80 163.41 113.52 70.51 70.61%
EPS 16.62 9.18 6.27 2.35 11.24 9.03 4.25 147.19%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.23 2.16 2.19 2.15 2.13 2.11 2.13 3.09%
Adjusted Per Share Value based on latest NOSH - 78,042
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 53.46 36.82 22.81 10.11 55.42 38.51 23.91 70.57%
EPS 5.75 3.11 2.12 0.80 3.82 3.06 1.44 150.63%
DPS 2.71 0.00 0.00 0.00 2.71 0.00 0.00 -
NAPS 0.7559 0.7323 0.7417 0.7295 0.7224 0.7158 0.7223 3.06%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.23 1.28 1.35 1.29 1.39 1.22 1.47 -
P/RPS 0.78 1.18 2.00 4.33 0.85 1.07 2.08 -47.84%
P/EPS 7.26 13.94 21.53 54.89 12.36 13.51 34.59 -64.51%
EY 13.78 7.17 4.64 1.82 8.09 7.40 2.89 181.95%
DY 6.50 0.00 0.00 0.00 5.76 0.00 0.00 -
P/NAPS 0.55 0.59 0.62 0.60 0.65 0.58 0.69 -13.97%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 23/11/12 28/08/12 29/05/12 28/02/12 21/11/11 15/08/11 -
Price 1.25 1.28 1.24 1.32 1.38 1.22 1.23 -
P/RPS 0.79 1.18 1.84 4.43 0.84 1.07 1.74 -40.78%
P/EPS 7.37 13.94 19.78 56.17 12.27 13.51 28.94 -59.65%
EY 13.56 7.17 5.06 1.78 8.15 7.40 3.46 147.54%
DY 6.40 0.00 0.00 0.00 5.80 0.00 0.00 -
P/NAPS 0.56 0.59 0.57 0.61 0.65 0.58 0.58 -2.30%

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