[UPA] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 31.65%
YoY- 3.93%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 139,100 134,137 123,571 124,184 129,219 117,007 141,684 -0.30%
PBT 16,383 18,946 12,981 17,560 16,857 15,273 20,269 -3.48%
Tax -4,821 -2,814 -4,366 -4,869 -3,942 -3,522 -3,777 4.14%
NP 11,562 16,132 8,615 12,691 12,915 11,751 16,492 -5.74%
-
NP to SH 11,754 16,396 8,615 12,691 12,211 11,761 16,306 -5.30%
-
Tax Rate 29.43% 14.85% 33.63% 27.73% 23.38% 23.06% 18.63% -
Total Cost 127,538 118,005 114,956 111,493 116,304 105,256 125,192 0.30%
-
Net Worth 182,970 177,830 168,213 164,694 157,885 131,553 148,428 3.54%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 6,649 6,236 6,233 7,829 6,638 6,656 23,162 -18.77%
Div Payout % 56.57% 38.04% 72.35% 61.69% 54.37% 56.60% 142.05% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 182,970 177,830 168,213 164,694 157,885 131,553 148,428 3.54%
NOSH 77,529 77,655 77,876 78,054 78,160 65,776 66,559 2.57%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 8.31% 12.03% 6.97% 10.22% 9.99% 10.04% 11.64% -
ROE 6.42% 9.22% 5.12% 7.71% 7.73% 8.94% 10.99% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 179.41 172.73 158.68 159.10 165.32 177.88 212.87 -2.80%
EPS 15.16 21.11 11.06 16.26 15.62 17.88 24.50 -7.68%
DPS 8.58 8.00 8.00 10.00 8.49 10.00 34.80 -20.80%
NAPS 2.36 2.29 2.16 2.11 2.02 2.00 2.23 0.94%
Adjusted Per Share Value based on latest NOSH - 78,054
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 60.48 58.32 53.73 53.99 56.18 50.87 61.60 -0.30%
EPS 5.11 7.13 3.75 5.52 5.31 5.11 7.09 -5.30%
DPS 2.89 2.71 2.71 3.40 2.89 2.89 10.07 -18.77%
NAPS 0.7955 0.7732 0.7314 0.7161 0.6865 0.572 0.6453 3.54%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.58 1.29 1.28 1.22 1.42 1.49 1.43 -
P/RPS 0.88 0.75 0.81 0.77 0.86 0.84 0.67 4.64%
P/EPS 10.42 6.11 11.57 7.50 9.09 8.33 5.84 10.12%
EY 9.60 16.37 8.64 13.33 11.00 12.00 17.13 -9.19%
DY 5.43 6.20 6.25 8.20 5.98 6.71 24.34 -22.11%
P/NAPS 0.67 0.56 0.59 0.58 0.70 0.75 0.64 0.76%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 25/11/13 23/11/12 21/11/11 29/11/10 23/11/09 26/11/08 -
Price 1.53 1.31 1.28 1.22 1.41 1.48 1.26 -
P/RPS 0.85 0.76 0.81 0.77 0.85 0.83 0.59 6.27%
P/EPS 10.09 6.20 11.57 7.50 9.03 8.28 5.14 11.89%
EY 9.91 16.12 8.64 13.33 11.08 12.08 19.44 -10.61%
DY 5.61 6.11 6.25 8.20 6.02 6.76 27.62 -23.32%
P/NAPS 0.65 0.57 0.59 0.58 0.70 0.74 0.57 2.21%

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