[UPA] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -24.45%
YoY- -12.31%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 140,361 171,124 148,864 134,100 120,304 127,474 129,314 1.37%
PBT 34,897 23,283 17,847 16,998 15,902 12,702 18,908 10.74%
Tax -6,261 -4,600 -3,590 -4,803 -2,040 -4,199 -4,949 3.99%
NP 28,636 18,683 14,257 12,195 13,862 8,503 13,959 12.70%
-
NP to SH 28,538 18,830 14,429 12,387 14,126 8,503 13,959 12.64%
-
Tax Rate 17.94% 19.76% 20.12% 28.26% 12.83% 33.06% 26.17% -
Total Cost 111,725 152,441 134,607 121,905 106,442 118,971 115,355 -0.53%
-
Net Worth 225,555 205,671 194,193 192,833 155,915 165,178 163,634 5.48%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 6,179 7,119 6,393 6,649 6,236 6,233 7,829 -3.86%
Div Payout % 21.65% 37.81% 44.31% 53.68% 44.15% 73.31% 56.09% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 225,555 205,671 194,193 192,833 155,915 165,178 163,634 5.48%
NOSH 77,244 79,104 79,914 83,117 77,957 77,914 78,294 -0.22%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 20.40% 10.92% 9.58% 9.09% 11.52% 6.67% 10.79% -
ROE 12.65% 9.16% 7.43% 6.42% 9.06% 5.15% 8.53% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 181.71 216.33 186.28 161.34 154.32 163.61 165.16 1.60%
EPS 36.94 23.80 18.06 14.90 18.12 10.91 17.83 12.89%
DPS 8.00 9.00 8.00 8.00 8.00 8.00 10.00 -3.64%
NAPS 2.92 2.60 2.43 2.32 2.00 2.12 2.09 5.72%
Adjusted Per Share Value based on latest NOSH - 83,117
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 61.03 74.40 64.72 58.30 52.31 55.42 56.22 1.37%
EPS 12.41 8.19 6.27 5.39 6.14 3.70 6.07 12.64%
DPS 2.69 3.10 2.78 2.89 2.71 2.71 3.40 -3.82%
NAPS 0.9807 0.8942 0.8443 0.8384 0.6779 0.7182 0.7115 5.48%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.08 2.16 1.55 1.35 1.23 1.39 1.38 -
P/RPS 1.14 1.00 0.83 0.84 0.80 0.85 0.84 5.21%
P/EPS 5.63 9.07 8.58 9.06 6.79 12.74 7.74 -5.16%
EY 17.76 11.02 11.65 11.04 14.73 7.85 12.92 5.44%
DY 3.85 4.17 5.16 5.93 6.50 5.76 7.25 -10.00%
P/NAPS 0.71 0.83 0.64 0.58 0.62 0.66 0.66 1.22%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 25/02/16 27/02/15 26/02/14 28/02/13 28/02/12 25/02/11 -
Price 2.18 2.22 1.66 1.39 1.25 1.38 1.33 -
P/RPS 1.20 1.03 0.89 0.86 0.81 0.84 0.81 6.76%
P/EPS 5.90 9.33 9.19 9.33 6.90 12.65 7.46 -3.83%
EY 16.95 10.72 10.88 10.72 14.50 7.91 13.41 3.97%
DY 3.67 4.05 4.82 5.76 6.40 5.80 7.52 -11.25%
P/NAPS 0.75 0.85 0.68 0.60 0.63 0.65 0.64 2.67%

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