[UPA] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 23.82%
YoY- -14.29%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 48,008 45,353 37,611 37,072 28,828 35,589 38,293 16.28%
PBT 5,089 5,685 4,137 4,712 3,313 4,221 4,667 5.94%
Tax -1,127 -223 -904 -1,635 -828 -1,454 -1,289 -8.57%
NP 3,962 5,462 3,233 3,077 2,485 2,767 3,378 11.22%
-
NP to SH 3,962 5,634 3,233 3,077 2,485 2,959 3,378 11.22%
-
Tax Rate 22.15% 3.92% 21.85% 34.70% 24.99% 34.45% 27.62% -
Total Cost 44,046 39,891 34,378 33,995 26,343 32,822 34,915 16.76%
-
Net Worth 191,909 194,193 182,970 186,015 183,268 192,833 177,830 5.21%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 6,393 - - - 6,649 - -
Div Payout % - 113.48% - - - 224.72% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 191,909 194,193 182,970 186,015 183,268 192,833 177,830 5.21%
NOSH 77,382 79,914 77,529 77,506 77,656 83,117 77,655 -0.23%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.25% 12.04% 8.60% 8.30% 8.62% 7.77% 8.82% -
ROE 2.06% 2.90% 1.77% 1.65% 1.36% 1.53% 1.90% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 62.04 56.75 48.51 47.83 37.12 42.82 49.31 16.56%
EPS 5.12 7.05 4.17 3.97 3.20 3.56 4.35 11.48%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.48 2.43 2.36 2.40 2.36 2.32 2.29 5.46%
Adjusted Per Share Value based on latest NOSH - 77,506
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 20.11 19.00 15.75 15.53 12.07 14.91 16.04 16.28%
EPS 1.66 2.36 1.35 1.29 1.04 1.24 1.41 11.50%
DPS 0.00 2.68 0.00 0.00 0.00 2.79 0.00 -
NAPS 0.8038 0.8134 0.7664 0.7791 0.7676 0.8077 0.7449 5.20%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.60 1.55 1.58 1.70 1.41 1.35 1.29 -
P/RPS 2.58 2.73 3.26 3.55 3.80 3.15 2.62 -1.02%
P/EPS 31.25 21.99 37.89 42.82 44.06 37.92 29.66 3.54%
EY 3.20 4.55 2.64 2.34 2.27 2.64 3.37 -3.39%
DY 0.00 5.16 0.00 0.00 0.00 5.93 0.00 -
P/NAPS 0.65 0.64 0.67 0.71 0.60 0.58 0.56 10.45%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 27/02/15 24/11/14 25/08/14 29/05/14 26/02/14 25/11/13 -
Price 1.78 1.66 1.53 1.59 1.51 1.39 1.31 -
P/RPS 2.87 2.93 3.15 3.32 4.07 3.25 2.66 5.20%
P/EPS 34.77 23.55 36.69 40.05 47.19 39.04 30.11 10.07%
EY 2.88 4.25 2.73 2.50 2.12 2.56 3.32 -9.05%
DY 0.00 4.82 0.00 0.00 0.00 5.76 0.00 -
P/NAPS 0.72 0.68 0.65 0.66 0.64 0.60 0.57 16.86%

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