[UPA] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 7.22%
YoY- 90.32%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 145,249 174,961 139,100 134,137 123,571 124,184 129,219 1.96%
PBT 16,355 21,721 16,383 18,946 12,981 17,560 16,857 -0.50%
Tax -3,999 -3,789 -4,821 -2,814 -4,366 -4,869 -3,942 0.23%
NP 12,356 17,932 11,562 16,132 8,615 12,691 12,915 -0.73%
-
NP to SH 12,503 18,104 11,754 16,396 8,615 12,691 12,211 0.39%
-
Tax Rate 24.45% 17.44% 29.43% 14.85% 33.63% 27.73% 23.38% -
Total Cost 132,893 157,029 127,538 118,005 114,956 111,493 116,304 2.24%
-
Net Worth 200,064 193,997 182,970 177,830 168,213 164,694 157,885 4.02%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 7,119 6,393 6,649 6,236 6,233 7,829 6,638 1.17%
Div Payout % 56.94% 35.31% 56.57% 38.04% 72.35% 61.69% 54.37% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 200,064 193,997 182,970 177,830 168,213 164,694 157,885 4.02%
NOSH 77,244 77,289 77,529 77,655 77,876 78,054 78,160 -0.19%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.51% 10.25% 8.31% 12.03% 6.97% 10.22% 9.99% -
ROE 6.25% 9.33% 6.42% 9.22% 5.12% 7.71% 7.73% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 188.04 226.37 179.41 172.73 158.68 159.10 165.32 2.16%
EPS 16.19 23.42 15.16 21.11 11.06 16.26 15.62 0.59%
DPS 9.22 8.27 8.58 8.00 8.00 10.00 8.49 1.38%
NAPS 2.59 2.51 2.36 2.29 2.16 2.11 2.02 4.22%
Adjusted Per Share Value based on latest NOSH - 77,655
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 60.84 73.28 58.26 56.18 51.76 52.02 54.12 1.96%
EPS 5.24 7.58 4.92 6.87 3.61 5.32 5.11 0.41%
DPS 2.98 2.68 2.79 2.61 2.61 3.28 2.78 1.16%
NAPS 0.838 0.8126 0.7664 0.7449 0.7046 0.6898 0.6613 4.02%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.05 1.53 1.58 1.29 1.28 1.22 1.42 -
P/RPS 1.09 0.68 0.88 0.75 0.81 0.77 0.86 4.02%
P/EPS 12.67 6.53 10.42 6.11 11.57 7.50 9.09 5.68%
EY 7.90 15.31 9.60 16.37 8.64 13.33 11.00 -5.36%
DY 4.50 5.41 5.43 6.20 6.25 8.20 5.98 -4.62%
P/NAPS 0.79 0.61 0.67 0.56 0.59 0.58 0.70 2.03%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 23/11/15 24/11/14 25/11/13 23/11/12 21/11/11 29/11/10 -
Price 2.24 1.85 1.53 1.31 1.28 1.22 1.41 -
P/RPS 1.19 0.82 0.85 0.76 0.81 0.77 0.85 5.76%
P/EPS 13.84 7.90 10.09 6.20 11.57 7.50 9.03 7.36%
EY 7.23 12.66 9.91 16.12 8.64 13.33 11.08 -6.86%
DY 4.11 4.47 5.61 6.11 6.25 8.20 6.02 -6.15%
P/NAPS 0.86 0.74 0.65 0.57 0.59 0.58 0.70 3.48%

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