[UPA] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -64.7%
YoY- 34.13%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 35,589 38,293 35,990 24,228 35,626 32,207 29,214 14.02%
PBT 4,221 4,667 5,113 2,997 6,169 3,367 3,874 5.86%
Tax -1,454 -1,289 -1,523 -537 535 -1,093 -824 45.87%
NP 2,767 3,378 3,590 2,460 6,704 2,274 3,050 -6.26%
-
NP to SH 2,959 3,378 3,590 2,460 6,968 2,274 3,050 -1.99%
-
Tax Rate 34.45% 27.62% 29.79% 17.92% -8.67% 32.46% 21.27% -
Total Cost 32,822 34,915 32,400 21,768 28,922 29,933 26,164 16.26%
-
Net Worth 192,833 177,830 179,499 175,381 155,915 168,213 170,831 8.38%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,649 - - - 6,236 - - -
Div Payout % 224.72% - - - 89.50% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 192,833 177,830 179,499 175,381 155,915 168,213 170,831 8.38%
NOSH 83,117 77,655 77,705 77,602 77,957 77,876 78,005 4.31%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.77% 8.82% 9.97% 10.15% 18.82% 7.06% 10.44% -
ROE 1.53% 1.90% 2.00% 1.40% 4.47% 1.35% 1.79% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 42.82 49.31 46.32 31.22 45.70 41.36 37.45 9.31%
EPS 3.56 4.35 4.62 3.17 8.60 2.92 3.91 -6.04%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.32 2.29 2.31 2.26 2.00 2.16 2.19 3.90%
Adjusted Per Share Value based on latest NOSH - 77,602
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.47 16.65 15.65 10.53 15.49 14.00 12.70 14.01%
EPS 1.29 1.47 1.56 1.07 3.03 0.99 1.33 -2.00%
DPS 2.89 0.00 0.00 0.00 2.71 0.00 0.00 -
NAPS 0.8384 0.7732 0.7804 0.7625 0.6779 0.7314 0.7427 8.39%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.35 1.29 1.30 1.23 1.23 1.28 1.35 -
P/RPS 3.15 2.62 2.81 3.94 2.69 3.10 3.60 -8.49%
P/EPS 37.92 29.66 28.14 38.80 13.76 43.84 34.53 6.42%
EY 2.64 3.37 3.55 2.58 7.27 2.28 2.90 -6.05%
DY 5.93 0.00 0.00 0.00 6.50 0.00 0.00 -
P/NAPS 0.58 0.56 0.56 0.54 0.62 0.59 0.62 -4.33%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 25/11/13 26/08/13 22/05/13 28/02/13 23/11/12 28/08/12 -
Price 1.39 1.31 1.21 1.37 1.25 1.28 1.24 -
P/RPS 3.25 2.66 2.61 4.39 2.74 3.10 3.31 -1.20%
P/EPS 39.04 30.11 26.19 43.22 13.98 43.84 31.71 14.82%
EY 2.56 3.32 3.82 2.31 7.15 2.28 3.15 -12.88%
DY 5.76 0.00 0.00 0.00 6.40 0.00 0.00 -
P/NAPS 0.60 0.57 0.52 0.61 0.63 0.59 0.57 3.46%

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