[UPA] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 38.5%
YoY- 50.63%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 131,348 120,436 96,912 122,961 112,904 104,942 93,028 25.82%
PBT 17,036 16,220 11,988 15,357 12,977 12,732 9,968 42.89%
Tax -4,465 -4,120 -2,148 -2,403 -3,433 -2,964 -2,632 42.19%
NP 12,570 12,100 9,840 12,954 9,544 9,768 7,336 43.14%
-
NP to SH 12,570 12,100 9,840 13,218 9,544 9,768 7,336 43.14%
-
Tax Rate 26.21% 25.40% 17.92% 15.65% 26.45% 23.28% 26.40% -
Total Cost 118,777 108,336 87,072 110,007 103,360 95,174 85,692 24.29%
-
Net Worth 177,842 179,403 175,381 173,864 168,423 170,589 167,791 3.95%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 6,237 - - - -
Div Payout % - - - 47.19% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 177,842 179,403 175,381 173,864 168,423 170,589 167,791 3.95%
NOSH 77,660 77,663 77,602 77,966 77,973 77,894 78,042 -0.32%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.57% 10.05% 10.15% 10.54% 8.45% 9.31% 7.89% -
ROE 7.07% 6.74% 5.61% 7.60% 5.67% 5.73% 4.37% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 169.13 155.07 124.88 157.71 144.80 134.72 119.20 26.24%
EPS 16.19 15.58 12.68 16.62 12.24 12.54 9.40 43.63%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.29 2.31 2.26 2.23 2.16 2.19 2.15 4.29%
Adjusted Per Share Value based on latest NOSH - 77,957
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 55.02 50.45 40.59 51.50 47.29 43.96 38.97 25.82%
EPS 5.27 5.07 4.12 5.54 4.00 4.09 3.07 43.31%
DPS 0.00 0.00 0.00 2.61 0.00 0.00 0.00 -
NAPS 0.7449 0.7514 0.7346 0.7282 0.7055 0.7145 0.7028 3.95%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.29 1.30 1.23 1.23 1.28 1.35 1.29 -
P/RPS 0.76 0.84 0.98 0.78 0.88 1.00 1.08 -20.86%
P/EPS 7.97 8.34 9.70 7.26 10.46 10.77 13.72 -30.35%
EY 12.55 11.98 10.31 13.78 9.56 9.29 7.29 43.59%
DY 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.54 0.55 0.59 0.62 0.60 -4.49%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 22/05/13 28/02/13 23/11/12 28/08/12 29/05/12 -
Price 1.31 1.21 1.37 1.25 1.28 1.24 1.32 -
P/RPS 0.77 0.78 1.10 0.79 0.88 0.92 1.11 -21.61%
P/EPS 8.09 7.77 10.80 7.37 10.46 9.89 14.04 -30.73%
EY 12.36 12.88 9.26 13.56 9.56 10.11 7.12 44.39%
DY 0.00 0.00 0.00 6.40 0.00 0.00 0.00 -
P/NAPS 0.57 0.52 0.61 0.56 0.59 0.57 0.61 -4.41%

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