[UPA] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -2.29%
YoY- 1.59%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 120,436 96,912 122,961 112,904 104,942 93,028 127,474 -3.71%
PBT 16,220 11,988 15,357 12,977 12,732 9,968 12,686 17.81%
Tax -4,120 -2,148 -2,403 -3,433 -2,964 -2,632 -3,911 3.53%
NP 12,100 9,840 12,954 9,544 9,768 7,336 8,775 23.91%
-
NP to SH 12,100 9,840 13,218 9,544 9,768 7,336 8,775 23.91%
-
Tax Rate 25.40% 17.92% 15.65% 26.45% 23.28% 26.40% 30.83% -
Total Cost 108,336 87,072 110,007 103,360 95,174 85,692 118,699 -5.91%
-
Net Worth 179,403 175,381 173,864 168,423 170,589 167,791 166,159 5.25%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 6,237 - - - 6,240 -
Div Payout % - - 47.19% - - - 71.12% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 179,403 175,381 173,864 168,423 170,589 167,791 166,159 5.25%
NOSH 77,663 77,602 77,966 77,973 77,894 78,042 78,009 -0.29%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.05% 10.15% 10.54% 8.45% 9.31% 7.89% 6.88% -
ROE 6.74% 5.61% 7.60% 5.67% 5.73% 4.37% 5.28% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 155.07 124.88 157.71 144.80 134.72 119.20 163.41 -3.43%
EPS 15.58 12.68 16.62 12.24 12.54 9.40 11.24 24.34%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 2.31 2.26 2.23 2.16 2.19 2.15 2.13 5.56%
Adjusted Per Share Value based on latest NOSH - 77,876
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 50.45 40.59 51.50 47.29 43.96 38.97 53.39 -3.70%
EPS 5.07 4.12 5.54 4.00 4.09 3.07 3.68 23.83%
DPS 0.00 0.00 2.61 0.00 0.00 0.00 2.61 -
NAPS 0.7514 0.7346 0.7282 0.7055 0.7145 0.7028 0.696 5.24%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.30 1.23 1.23 1.28 1.35 1.29 1.39 -
P/RPS 0.84 0.98 0.78 0.88 1.00 1.08 0.85 -0.78%
P/EPS 8.34 9.70 7.26 10.46 10.77 13.72 12.36 -23.08%
EY 11.98 10.31 13.78 9.56 9.29 7.29 8.09 29.94%
DY 0.00 0.00 6.50 0.00 0.00 0.00 5.76 -
P/NAPS 0.56 0.54 0.55 0.59 0.62 0.60 0.65 -9.46%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 22/05/13 28/02/13 23/11/12 28/08/12 29/05/12 28/02/12 -
Price 1.21 1.37 1.25 1.28 1.24 1.32 1.38 -
P/RPS 0.78 1.10 0.79 0.88 0.92 1.11 0.84 -4.82%
P/EPS 7.77 10.80 7.37 10.46 9.89 14.04 12.27 -26.27%
EY 12.88 9.26 13.56 9.56 10.11 7.12 8.15 35.71%
DY 0.00 0.00 6.40 0.00 0.00 0.00 5.80 -
P/NAPS 0.52 0.61 0.56 0.59 0.57 0.61 0.65 -13.83%

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