[UPA] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -16.4%
YoY- 349.51%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 192,032 115,312 96,912 93,028 89,604 98,668 87,828 13.91%
PBT 20,356 13,252 11,988 9,968 2,784 18,496 15,080 5.12%
Tax -4,508 -3,312 -2,148 -2,632 -1,152 -2,524 -3,592 3.85%
NP 15,848 9,940 9,840 7,336 1,632 15,972 11,488 5.50%
-
NP to SH 15,848 9,940 9,840 7,336 1,632 15,972 11,500 5.48%
-
Tax Rate 22.15% 24.99% 17.92% 26.40% 41.38% 13.65% 23.82% -
Total Cost 176,184 105,372 87,072 85,692 87,972 82,696 76,340 14.94%
-
Net Worth 191,909 183,268 175,381 167,791 164,769 161,716 153,226 3.82%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 191,909 183,268 175,381 167,791 164,769 161,716 153,226 3.82%
NOSH 77,382 77,656 77,602 78,042 78,461 66,550 66,620 2.52%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 8.25% 8.62% 10.15% 7.89% 1.82% 16.19% 13.08% -
ROE 8.26% 5.42% 5.61% 4.37% 0.99% 9.88% 7.51% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 248.16 148.49 124.88 119.20 114.20 148.26 131.83 11.11%
EPS 20.48 12.80 12.68 9.40 2.08 24.00 17.28 2.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.36 2.26 2.15 2.10 2.43 2.30 1.26%
Adjusted Per Share Value based on latest NOSH - 78,042
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 80.43 48.30 40.59 38.97 37.53 41.33 36.79 13.91%
EPS 6.64 4.16 4.12 3.07 0.68 6.69 4.82 5.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8038 0.7676 0.7346 0.7028 0.6901 0.6774 0.6418 3.82%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.60 1.41 1.23 1.29 1.40 1.41 1.30 -
P/RPS 0.64 0.95 0.98 1.08 1.23 0.95 0.99 -7.00%
P/EPS 7.81 11.02 9.70 13.72 67.31 5.87 7.53 0.61%
EY 12.80 9.08 10.31 7.29 1.49 17.02 13.28 -0.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.54 0.60 0.67 0.58 0.57 2.21%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 29/05/14 22/05/13 29/05/12 23/05/11 24/05/10 25/05/09 -
Price 1.78 1.51 1.37 1.32 1.50 1.46 1.30 -
P/RPS 0.72 1.02 1.10 1.11 1.31 0.98 0.99 -5.16%
P/EPS 8.69 11.80 10.80 14.04 72.12 6.08 7.53 2.41%
EY 11.51 8.48 9.26 7.12 1.39 16.44 13.28 -2.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.64 0.61 0.61 0.71 0.60 0.57 3.96%

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