[UPA] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -6.6%
YoY- -37.72%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 148,864 133,859 122,961 127,474 129,314 119,075 138,344 1.22%
PBT 17,847 16,605 15,357 12,686 18,684 18,619 19,144 -1.16%
Tax -3,590 -4,377 -2,403 -3,911 -4,594 -4,458 -4,685 -4.33%
NP 14,257 12,228 12,954 8,775 14,090 14,161 14,459 -0.23%
-
NP to SH 14,429 12,419 13,218 8,775 14,090 13,464 14,466 -0.04%
-
Tax Rate 20.12% 26.36% 15.65% 30.83% 24.59% 23.94% 24.47% -
Total Cost 134,607 121,631 110,007 118,699 115,224 104,914 123,885 1.39%
-
Net Worth 190,453 183,715 173,864 166,159 163,624 157,322 149,741 4.08%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 6,270 6,307 6,237 6,240 7,828 6,638 6,655 -0.98%
Div Payout % 43.45% 50.79% 47.19% 71.12% 55.56% 49.30% 46.01% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 190,453 183,715 173,864 166,159 163,624 157,322 149,741 4.08%
NOSH 78,375 78,847 77,966 78,009 78,289 66,380 66,551 2.76%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 9.58% 9.13% 10.54% 6.88% 10.90% 11.89% 10.45% -
ROE 7.58% 6.76% 7.60% 5.28% 8.61% 8.56% 9.66% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 189.94 169.77 157.71 163.41 165.17 179.38 207.87 -1.49%
EPS 18.41 15.75 16.62 11.24 17.99 20.50 21.88 -2.83%
DPS 8.00 8.00 8.00 8.00 10.00 10.00 10.00 -3.64%
NAPS 2.43 2.33 2.23 2.13 2.09 2.37 2.25 1.29%
Adjusted Per Share Value based on latest NOSH - 77,914
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 64.72 58.20 53.46 55.42 56.22 51.77 60.15 1.22%
EPS 6.27 5.40 5.75 3.82 6.13 5.85 6.29 -0.05%
DPS 2.73 2.74 2.71 2.71 3.40 2.89 2.89 -0.94%
NAPS 0.8281 0.7988 0.7559 0.7224 0.7114 0.684 0.651 4.09%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.55 1.35 1.23 1.39 1.38 1.51 1.39 -
P/RPS 0.82 0.80 0.78 0.85 0.84 0.84 0.67 3.42%
P/EPS 8.42 8.57 7.26 12.36 7.67 7.44 6.39 4.70%
EY 11.88 11.67 13.78 8.09 13.04 13.43 15.64 -4.47%
DY 5.16 5.93 6.50 5.76 7.25 6.62 7.19 -5.37%
P/NAPS 0.64 0.58 0.55 0.65 0.66 0.64 0.62 0.53%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 26/02/14 28/02/13 28/02/12 25/02/11 24/02/10 23/02/09 -
Price 1.66 1.39 1.25 1.38 1.33 1.47 1.19 -
P/RPS 0.87 0.82 0.79 0.84 0.81 0.82 0.57 7.29%
P/EPS 9.02 8.83 7.37 12.27 7.39 7.25 5.47 8.68%
EY 11.09 11.33 13.56 8.15 13.53 13.80 18.27 -7.98%
DY 4.82 5.76 6.40 5.80 7.52 6.80 8.40 -8.83%
P/NAPS 0.68 0.60 0.56 0.65 0.64 0.62 0.53 4.23%

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