[UPA] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3.89%
YoY- 31.71%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 148,946 172,810 138,014 131,348 112,904 118,108 124,948 2.96%
PBT 12,144 21,380 16,216 17,036 12,977 12,605 14,402 -2.79%
Tax -3,953 -4,754 -4,489 -4,465 -3,433 -3,210 -3,317 2.96%
NP 8,190 16,625 11,726 12,570 9,544 9,394 11,085 -4.91%
-
NP to SH 8,190 16,625 11,726 12,570 9,544 9,394 11,085 -4.91%
-
Tax Rate 32.55% 22.24% 27.68% 26.21% 26.45% 25.47% 23.03% -
Total Cost 140,756 156,185 126,288 118,777 103,360 108,713 113,862 3.59%
-
Net Worth 200,064 194,030 183,196 177,842 168,423 164,640 158,138 3.99%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 200,064 194,030 183,196 177,842 168,423 164,640 158,138 3.99%
NOSH 79,581 77,303 77,625 77,660 77,973 78,028 78,286 0.27%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.50% 9.62% 8.50% 9.57% 8.45% 7.95% 8.87% -
ROE 4.09% 8.57% 6.40% 7.07% 5.67% 5.71% 7.01% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 192.82 223.55 177.79 169.13 144.80 151.36 159.60 3.19%
EPS 10.60 21.51 15.11 16.19 12.24 12.04 14.16 -4.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.51 2.36 2.29 2.16 2.11 2.02 4.22%
Adjusted Per Share Value based on latest NOSH - 77,655
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 62.39 72.38 57.81 55.02 47.29 49.47 52.34 2.96%
EPS 3.43 6.96 4.91 5.27 4.00 3.94 4.64 -4.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.838 0.8127 0.7673 0.7449 0.7055 0.6896 0.6624 3.99%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.05 1.53 1.58 1.29 1.28 1.22 1.42 -
P/RPS 1.06 0.68 0.89 0.76 0.88 0.81 0.89 2.95%
P/EPS 19.33 7.11 10.46 7.97 10.46 10.13 10.03 11.54%
EY 5.17 14.06 9.56 12.55 9.56 9.87 9.97 -10.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.61 0.67 0.56 0.59 0.58 0.70 2.03%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 23/11/15 24/11/14 25/11/13 23/11/12 21/11/11 29/11/10 -
Price 2.24 1.85 1.53 1.31 1.28 1.22 1.41 -
P/RPS 1.16 0.83 0.86 0.77 0.88 0.81 0.88 4.70%
P/EPS 21.13 8.60 10.13 8.09 10.46 10.13 9.96 13.34%
EY 4.73 11.63 9.87 12.36 9.56 9.87 10.04 -11.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.74 0.65 0.57 0.59 0.58 0.70 3.48%

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