[UPA] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 22.76%
YoY- 16.49%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 174,961 167,334 168,044 148,864 139,100 139,782 138,700 16.72%
PBT 21,721 18,777 19,623 17,847 16,383 16,913 17,314 16.30%
Tax -3,789 -3,316 -3,889 -3,590 -4,821 -5,206 -5,094 -17.89%
NP 17,932 15,461 15,734 14,257 11,562 11,707 12,220 29.10%
-
NP to SH 18,104 15,633 15,906 14,429 11,754 11,899 12,412 28.58%
-
Tax Rate 17.44% 17.66% 19.82% 20.12% 29.43% 30.78% 29.42% -
Total Cost 157,029 151,873 152,310 134,607 127,538 128,075 126,480 15.49%
-
Net Worth 193,997 193,885 191,909 194,193 182,970 186,015 183,268 3.86%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 6,393 6,393 6,393 6,393 6,649 6,649 6,649 -2.58%
Div Payout % 35.31% 40.90% 40.19% 44.31% 56.57% 55.88% 53.57% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 193,997 193,885 191,909 194,193 182,970 186,015 183,268 3.86%
NOSH 77,289 77,245 77,382 79,914 77,529 77,506 77,656 -0.31%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.25% 9.24% 9.36% 9.58% 8.31% 8.38% 8.81% -
ROE 9.33% 8.06% 8.29% 7.43% 6.42% 6.40% 6.77% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 226.37 216.63 217.16 186.28 179.41 180.35 178.61 17.09%
EPS 23.42 20.24 20.55 18.06 15.16 15.35 15.98 28.99%
DPS 8.27 8.28 8.26 8.00 8.58 8.58 8.56 -2.26%
NAPS 2.51 2.51 2.48 2.43 2.36 2.40 2.36 4.18%
Adjusted Per Share Value based on latest NOSH - 79,914
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 73.28 70.09 70.39 62.35 58.26 58.55 58.10 16.71%
EPS 7.58 6.55 6.66 6.04 4.92 4.98 5.20 28.53%
DPS 2.68 2.68 2.68 2.68 2.79 2.79 2.79 -2.64%
NAPS 0.8126 0.8121 0.8038 0.8134 0.7664 0.7791 0.7676 3.86%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.53 1.78 1.60 1.55 1.58 1.70 1.41 -
P/RPS 0.68 0.82 0.74 0.83 0.88 0.94 0.79 -9.50%
P/EPS 6.53 8.80 7.78 8.58 10.42 11.07 8.82 -18.14%
EY 15.31 11.37 12.85 11.65 9.60 9.03 11.34 22.13%
DY 5.41 4.65 5.16 5.16 5.43 5.05 6.07 -7.38%
P/NAPS 0.61 0.71 0.65 0.64 0.67 0.71 0.60 1.10%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 24/08/15 26/05/15 27/02/15 24/11/14 25/08/14 29/05/14 -
Price 1.85 1.56 1.78 1.66 1.53 1.59 1.51 -
P/RPS 0.82 0.72 0.82 0.89 0.85 0.88 0.85 -2.36%
P/EPS 7.90 7.71 8.66 9.19 10.09 10.36 9.45 -11.24%
EY 12.66 12.97 11.55 10.88 9.91 9.66 10.58 12.69%
DY 4.47 5.31 4.64 4.82 5.61 5.40 5.67 -14.64%
P/NAPS 0.74 0.62 0.72 0.68 0.65 0.66 0.64 10.15%

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