[UPA] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 5.42%
YoY- -6.71%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 168,740 192,032 148,864 138,014 131,800 115,312 133,859 16.74%
PBT 17,910 20,356 17,847 16,216 16,050 13,252 16,605 5.18%
Tax -4,378 -4,508 -3,590 -4,489 -4,926 -3,312 -4,377 0.01%
NP 13,532 15,848 14,257 11,726 11,124 9,940 12,228 7.00%
-
NP to SH 13,532 15,848 14,429 11,726 11,124 9,940 12,419 5.90%
-
Tax Rate 24.44% 22.15% 20.12% 27.68% 30.69% 24.99% 26.36% -
Total Cost 155,208 176,184 134,607 126,288 120,676 105,372 121,631 17.69%
-
Net Worth 194,087 191,909 190,453 183,196 186,175 183,268 183,715 3.73%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 6,270 - - - 6,307 -
Div Payout % - - 43.45% - - - 50.79% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 194,087 191,909 190,453 183,196 186,175 183,268 183,715 3.73%
NOSH 77,325 77,382 78,375 77,625 77,573 77,656 78,847 -1.29%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.02% 8.25% 9.58% 8.50% 8.44% 8.62% 9.13% -
ROE 6.97% 8.26% 7.58% 6.40% 5.98% 5.42% 6.76% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 218.22 248.16 189.94 177.79 169.90 148.49 169.77 18.27%
EPS 17.50 20.48 18.41 15.11 14.34 12.80 15.75 7.29%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 2.51 2.48 2.43 2.36 2.40 2.36 2.33 5.10%
Adjusted Per Share Value based on latest NOSH - 77,529
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 70.68 80.43 62.35 57.81 55.21 48.30 56.07 16.74%
EPS 5.67 6.64 6.04 4.91 4.66 4.16 5.20 5.95%
DPS 0.00 0.00 2.63 0.00 0.00 0.00 2.64 -
NAPS 0.8129 0.8038 0.7977 0.7673 0.7798 0.7676 0.7695 3.73%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.78 1.60 1.55 1.58 1.70 1.41 1.35 -
P/RPS 0.82 0.64 0.82 0.89 1.00 0.95 0.80 1.66%
P/EPS 10.17 7.81 8.42 10.46 11.85 11.02 8.57 12.12%
EY 9.83 12.80 11.88 9.56 8.44 9.08 11.67 -10.83%
DY 0.00 0.00 5.16 0.00 0.00 0.00 5.93 -
P/NAPS 0.71 0.65 0.64 0.67 0.71 0.60 0.58 14.47%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 26/05/15 27/02/15 24/11/14 25/08/14 29/05/14 26/02/14 -
Price 1.56 1.78 1.66 1.53 1.59 1.51 1.39 -
P/RPS 0.71 0.72 0.87 0.86 0.94 1.02 0.82 -9.17%
P/EPS 8.91 8.69 9.02 10.13 11.09 11.80 8.83 0.60%
EY 11.22 11.51 11.09 9.87 9.02 8.48 11.33 -0.65%
DY 0.00 0.00 4.82 0.00 0.00 0.00 5.76 -
P/NAPS 0.62 0.72 0.68 0.65 0.66 0.64 0.60 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