[UPA] QoQ 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- 25.88%
YoY- 349.51%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 35,626 32,207 29,214 23,257 38,893 33,584 32,596 6.07%
PBT 6,169 3,367 3,874 2,492 3,248 5,066 3,692 40.59%
Tax 535 -1,093 -824 -658 -1,791 -1,335 -785 -
NP 6,704 2,274 3,050 1,834 1,457 3,731 2,907 74.11%
-
NP to SH 6,968 2,274 3,050 1,834 1,457 3,731 2,907 78.63%
-
Tax Rate -8.67% 32.46% 21.27% 26.40% 55.14% 26.35% 21.26% -
Total Cost 28,922 29,933 26,164 21,423 37,436 29,853 29,689 -1.72%
-
Net Worth 155,915 168,213 170,831 167,791 165,178 164,694 166,449 -4.24%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,236 - - - 6,233 - - -
Div Payout % 89.50% - - - 427.81% - - -
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 155,915 168,213 170,831 167,791 165,178 164,694 166,449 -4.24%
NOSH 77,957 77,876 78,005 78,042 77,914 78,054 78,145 -0.15%
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 18.82% 7.06% 10.44% 7.89% 3.75% 11.11% 8.92% -
ROE 4.47% 1.35% 1.79% 1.09% 0.88% 2.27% 1.75% -
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 45.70 41.36 37.45 29.80 49.92 43.03 41.71 6.25%
EPS 8.60 2.92 3.91 2.35 1.87 4.78 3.72 74.39%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.00 2.16 2.19 2.15 2.12 2.11 2.13 -4.09%
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 15.49 14.00 12.70 10.11 16.91 14.60 14.17 6.08%
EPS 3.03 0.99 1.33 0.80 0.63 1.62 1.26 79.01%
DPS 2.71 0.00 0.00 0.00 2.71 0.00 0.00 -
NAPS 0.6779 0.7314 0.7427 0.7295 0.7182 0.7161 0.7237 -4.24%
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 2.69 3.10 3.60 4.33 2.78 2.84 3.52 -16.34%
P/EPS 13.76 43.84 34.53 54.89 74.33 25.52 39.52 -50.34%
EY 7.27 2.28 2.90 1.82 1.35 3.92 2.53 101.47%
DY 6.50 0.00 0.00 0.00 5.76 0.00 0.00 -
P/NAPS 0.62 0.59 0.62 0.60 0.66 0.58 0.69 -6.85%
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 2.74 3.10 3.31 4.43 2.76 2.84 2.95 -4.78%
P/EPS 13.98 43.84 31.71 56.17 73.80 25.52 33.06 -43.51%
EY 7.15 2.28 3.15 1.78 1.36 3.92 3.02 77.17%
DY 6.40 0.00 0.00 0.00 5.80 0.00 0.00 -
P/NAPS 0.63 0.59 0.57 0.61 0.65 0.58 0.58 5.64%

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