[UPA] YoY TTM 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- 3.66%
YoY- 51.83%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 160,328 167,334 139,782 128,051 124,948 120,409 129,885 3.56%
PBT 21,743 18,777 16,913 17,646 14,680 13,897 19,409 1.90%
Tax -5,038 -3,316 -5,206 -2,618 -4,608 -4,257 -4,170 3.19%
NP 16,705 15,461 11,707 15,028 10,072 9,640 15,239 1.54%
-
NP to SH 16,852 15,633 11,899 15,292 10,072 9,640 14,537 2.49%
-
Tax Rate 23.17% 17.66% 30.78% 14.84% 31.39% 30.63% 21.48% -
Total Cost 143,623 151,873 128,075 113,023 114,876 110,769 114,646 3.82%
-
Net Worth 205,785 193,885 186,015 179,499 170,831 166,449 162,766 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 7,119 6,393 6,649 6,236 6,233 7,829 6,638 1.17%
Div Payout % 42.25% 40.90% 55.88% 40.78% 61.89% 81.22% 45.67% -
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 205,785 193,885 186,015 179,499 170,831 166,449 162,766 3.98%
NOSH 77,362 77,245 77,506 77,705 78,005 78,145 65,368 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 10.42% 9.24% 8.38% 11.74% 8.06% 8.01% 11.73% -
ROE 8.19% 8.06% 6.40% 8.52% 5.90% 5.79% 8.93% -
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 207.24 216.63 180.35 164.79 160.18 154.08 198.70 0.70%
EPS 21.78 20.24 15.35 19.68 12.91 12.34 22.24 -0.34%
DPS 9.20 8.28 8.58 8.00 8.00 10.00 10.00 -1.37%
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 69.71 72.75 60.77 55.67 54.33 52.35 56.47 3.56%
EPS 7.33 6.80 5.17 6.65 4.38 4.19 6.32 2.49%
DPS 3.10 2.78 2.89 2.71 2.71 3.40 2.89 1.17%
NAPS 0.8947 0.843 0.8088 0.7804 0.7427 0.7237 0.7077 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 1.06 0.82 0.94 0.79 0.84 0.95 0.86 3.54%
P/EPS 10.10 8.80 11.07 6.61 10.46 11.92 7.69 4.64%
EY 9.90 11.37 9.03 15.14 9.56 8.39 13.01 -4.44%
DY 4.18 4.65 5.05 6.15 5.93 6.80 5.85 -5.44%
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 1.00 0.72 0.88 0.73 0.77 0.80 0.72 5.62%
P/EPS 9.50 7.71 10.36 6.15 9.60 9.97 6.43 6.71%
EY 10.52 12.97 9.66 16.26 10.41 10.03 15.55 -6.29%
DY 4.45 5.31 5.40 6.61 6.45 8.13 6.99 -7.24%
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