[UPA] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 22.97%
YoY- 23.87%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 147,148 168,740 131,800 120,436 104,942 109,994 127,804 2.37%
PBT 14,830 17,910 16,050 16,220 12,732 8,776 18,798 -3.87%
Tax -5,254 -4,378 -4,926 -4,120 -2,964 -2,146 -3,530 6.84%
NP 9,576 13,532 11,124 12,100 9,768 6,630 15,268 -7.47%
-
NP to SH 9,576 13,532 11,124 12,100 9,768 6,630 15,268 -7.47%
-
Tax Rate 35.43% 24.44% 30.69% 25.40% 23.28% 24.45% 18.78% -
Total Cost 137,572 155,208 120,676 108,336 95,174 103,364 112,536 3.40%
-
Net Worth 205,752 194,087 186,175 179,403 170,589 166,140 162,745 3.98%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 205,752 194,087 186,175 179,403 170,589 166,140 162,745 3.98%
NOSH 77,350 77,325 77,573 77,663 77,894 78,000 65,359 2.84%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.51% 8.02% 8.44% 10.05% 9.31% 6.03% 11.95% -
ROE 4.65% 6.97% 5.98% 6.74% 5.73% 3.99% 9.38% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 190.24 218.22 169.90 155.07 134.72 141.02 195.54 -0.45%
EPS 12.38 17.50 14.34 15.58 12.54 8.50 23.36 -10.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.66 2.51 2.40 2.31 2.19 2.13 2.49 1.10%
Adjusted Per Share Value based on latest NOSH - 77,705
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 63.98 73.37 57.30 52.36 45.63 47.82 55.57 2.37%
EPS 4.16 5.88 4.84 5.26 4.25 2.88 6.64 -7.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8946 0.8439 0.8095 0.78 0.7417 0.7223 0.7076 3.98%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.20 1.78 1.70 1.30 1.35 1.47 1.71 -
P/RPS 1.16 0.82 1.00 0.84 1.00 1.04 0.87 4.90%
P/EPS 17.77 10.17 11.85 8.34 10.77 17.29 7.32 15.91%
EY 5.63 9.83 8.44 11.98 9.29 5.78 13.66 -13.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.71 0.71 0.56 0.62 0.69 0.69 3.12%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 24/08/15 25/08/14 26/08/13 28/08/12 15/08/11 24/08/10 -
Price 2.07 1.56 1.59 1.21 1.24 1.23 1.43 -
P/RPS 1.09 0.71 0.94 0.78 0.92 0.87 0.73 6.90%
P/EPS 16.72 8.91 11.09 7.77 9.89 14.47 6.12 18.21%
EY 5.98 11.22 9.02 12.88 10.11 6.91 16.34 -15.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.62 0.66 0.52 0.57 0.58 0.57 5.36%

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