[UPA] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 33.15%
YoY- 47.33%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 168,740 131,800 120,436 104,942 109,994 127,804 106,184 8.02%
PBT 17,910 16,050 16,220 12,732 8,776 18,798 17,068 0.80%
Tax -4,378 -4,926 -4,120 -2,964 -2,146 -3,530 -4,106 1.07%
NP 13,532 11,124 12,100 9,768 6,630 15,268 12,962 0.71%
-
NP to SH 13,532 11,124 12,100 9,768 6,630 15,268 12,972 0.70%
-
Tax Rate 24.44% 30.69% 25.40% 23.28% 24.45% 18.78% 24.06% -
Total Cost 155,208 120,676 108,336 95,174 103,364 112,536 93,222 8.86%
-
Net Worth 194,087 186,175 179,403 170,589 166,140 162,745 154,585 3.86%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 194,087 186,175 179,403 170,589 166,140 162,745 154,585 3.86%
NOSH 77,325 77,573 77,663 77,894 78,000 65,359 65,780 2.73%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.02% 8.44% 10.05% 9.31% 6.03% 11.95% 12.21% -
ROE 6.97% 5.98% 6.74% 5.73% 3.99% 9.38% 8.39% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 218.22 169.90 155.07 134.72 141.02 195.54 161.42 5.15%
EPS 17.50 14.34 15.58 12.54 8.50 23.36 19.72 -1.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.40 2.31 2.19 2.13 2.49 2.35 1.10%
Adjusted Per Share Value based on latest NOSH - 78,005
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 73.37 57.30 52.36 45.63 47.82 55.57 46.17 8.02%
EPS 5.88 4.84 5.26 4.25 2.88 6.64 5.64 0.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8439 0.8095 0.78 0.7417 0.7223 0.7076 0.6721 3.86%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.78 1.70 1.30 1.35 1.47 1.71 1.40 -
P/RPS 0.82 1.00 0.84 1.00 1.04 0.87 0.87 -0.98%
P/EPS 10.17 11.85 8.34 10.77 17.29 7.32 7.10 6.16%
EY 9.83 8.44 11.98 9.29 5.78 13.66 14.09 -5.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.56 0.62 0.69 0.69 0.60 2.84%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 25/08/14 26/08/13 28/08/12 15/08/11 24/08/10 24/08/09 -
Price 1.56 1.59 1.21 1.24 1.23 1.43 1.45 -
P/RPS 0.71 0.94 0.78 0.92 0.87 0.73 0.90 -3.87%
P/EPS 8.91 11.09 7.77 9.89 14.47 6.12 7.35 3.25%
EY 11.22 9.02 12.88 10.11 6.91 16.34 13.60 -3.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.52 0.57 0.58 0.57 0.62 0.00%

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