[UPA] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -64.7%
YoY- 34.13%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 30,644 48,008 28,828 24,228 23,257 22,401 24,667 3.67%
PBT 2,869 5,089 3,313 2,997 2,492 696 4,624 -7.64%
Tax -1,044 -1,127 -828 -537 -658 -288 -631 8.74%
NP 1,825 3,962 2,485 2,460 1,834 408 3,993 -12.22%
-
NP to SH 1,825 3,962 2,485 2,460 1,834 408 3,993 -12.22%
-
Tax Rate 36.39% 22.15% 24.99% 17.92% 26.40% 41.38% 13.65% -
Total Cost 28,819 44,046 26,343 21,768 21,423 21,993 20,674 5.68%
-
Net Worth 203,379 191,909 183,268 175,381 167,791 164,769 161,716 3.89%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 203,379 191,909 183,268 175,381 167,791 164,769 161,716 3.89%
NOSH 77,330 77,382 77,656 77,602 78,042 78,461 66,550 2.53%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.96% 8.25% 8.62% 10.15% 7.89% 1.82% 16.19% -
ROE 0.90% 2.06% 1.36% 1.40% 1.09% 0.25% 2.47% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 39.63 62.04 37.12 31.22 29.80 28.55 37.07 1.11%
EPS 2.36 5.12 3.20 3.17 2.35 0.52 6.00 -14.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.63 2.48 2.36 2.26 2.15 2.10 2.43 1.32%
Adjusted Per Share Value based on latest NOSH - 77,602
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 13.32 20.87 12.53 10.53 10.11 9.74 10.72 3.68%
EPS 0.79 1.72 1.08 1.07 0.80 0.18 1.74 -12.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8843 0.8344 0.7968 0.7625 0.7295 0.7164 0.7031 3.89%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.12 1.60 1.41 1.23 1.29 1.40 1.41 -
P/RPS 5.35 2.58 3.80 3.94 4.33 4.90 3.80 5.86%
P/EPS 89.83 31.25 44.06 38.80 54.89 269.23 23.50 25.01%
EY 1.11 3.20 2.27 2.58 1.82 0.37 4.26 -20.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.65 0.60 0.54 0.60 0.67 0.58 5.71%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 26/05/15 29/05/14 22/05/13 29/05/12 23/05/11 24/05/10 -
Price 2.17 1.78 1.51 1.37 1.32 1.50 1.46 -
P/RPS 5.48 2.87 4.07 4.39 4.43 5.25 3.94 5.64%
P/EPS 91.95 34.77 47.19 43.22 56.17 288.46 24.33 24.78%
EY 1.09 2.88 2.12 2.31 1.78 0.35 4.11 -19.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.72 0.64 0.61 0.61 0.71 0.60 5.55%

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