[UPA] QoQ 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- -5.91%
YoY- 48.55%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
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 37,072 28,828 35,589 38,293 35,990 24,228 35,626 2.69%
PBT 4,712 3,313 4,221 4,667 5,113 2,997 6,169 -16.48%
Tax -1,635 -828 -1,454 -1,289 -1,523 -537 535 -
NP 3,077 2,485 2,767 3,378 3,590 2,460 6,704 -40.58%
-
NP to SH 3,077 2,485 2,959 3,378 3,590 2,460 6,968 -42.09%
-
Tax Rate 34.70% 24.99% 34.45% 27.62% 29.79% 17.92% -8.67% -
Total Cost 33,995 26,343 32,822 34,915 32,400 21,768 28,922 11.40%
-
Net Worth 186,015 183,268 192,833 177,830 179,499 175,381 155,915 12.52%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 6,649 - - - 6,236 -
Div Payout % - - 224.72% - - - 89.50% -
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 186,015 183,268 192,833 177,830 179,499 175,381 155,915 12.52%
NOSH 77,506 77,656 83,117 77,655 77,705 77,602 77,957 -0.38%
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 8.30% 8.62% 7.77% 8.82% 9.97% 10.15% 18.82% -
ROE 1.65% 1.36% 1.53% 1.90% 2.00% 1.40% 4.47% -
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 47.83 37.12 42.82 49.31 46.32 31.22 45.70 3.09%
EPS 3.97 3.20 3.56 4.35 4.62 3.17 8.60 -40.35%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 2.40 2.36 2.32 2.29 2.31 2.26 2.00 12.96%
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 16.12 12.53 15.47 16.65 15.65 10.53 15.49 2.70%
EPS 1.34 1.08 1.29 1.47 1.56 1.07 3.03 -42.04%
DPS 0.00 0.00 2.89 0.00 0.00 0.00 2.71 -
NAPS 0.8088 0.7968 0.8384 0.7732 0.7804 0.7625 0.6779 12.52%
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 3.55 3.80 3.15 2.62 2.81 3.94 2.69 20.37%
P/EPS 42.82 44.06 37.92 29.66 28.14 38.80 13.76 113.59%
EY 2.34 2.27 2.64 3.37 3.55 2.58 7.27 -53.13%
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 0.62 9.48%
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 3.32 4.07 3.25 2.66 2.61 4.39 2.74 13.69%
P/EPS 40.05 47.19 39.04 30.11 26.19 43.22 13.98 102.10%
EY 2.50 2.12 2.56 3.32 3.82 2.31 7.15 -50.46%
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 0.63 3.15%

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