[UPA] QoQ Annualized Quarter 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- -1.21%
YoY- -6.04%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 138,014 131,800 115,312 133,859 131,348 120,436 96,912 26.55%
PBT 16,216 16,050 13,252 16,605 17,036 16,220 11,988 22.28%
Tax -4,489 -4,926 -3,312 -4,377 -4,465 -4,120 -2,148 63.38%
NP 11,726 11,124 9,940 12,228 12,570 12,100 9,840 12.38%
-
NP to SH 11,726 11,124 9,940 12,419 12,570 12,100 9,840 12.38%
-
Tax Rate 27.68% 30.69% 24.99% 26.36% 26.21% 25.40% 17.92% -
Total Cost 126,288 120,676 105,372 121,631 118,777 108,336 87,072 28.10%
-
Net Worth 183,196 186,175 183,268 183,715 177,842 179,403 175,381 2.94%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 6,307 - - - -
Div Payout % - - - 50.79% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 183,196 186,175 183,268 183,715 177,842 179,403 175,381 2.94%
NOSH 77,625 77,573 77,656 78,847 77,660 77,663 77,602 0.01%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.50% 8.44% 8.62% 9.13% 9.57% 10.05% 10.15% -
ROE 6.40% 5.98% 5.42% 6.76% 7.07% 6.74% 5.61% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 177.79 169.90 148.49 169.77 169.13 155.07 124.88 26.52%
EPS 15.11 14.34 12.80 15.75 16.19 15.58 12.68 12.38%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.36 2.40 2.36 2.33 2.29 2.31 2.26 2.92%
Adjusted Per Share Value based on latest NOSH - 83,117
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 57.81 55.21 48.30 56.07 55.02 50.45 40.59 26.55%
EPS 4.91 4.66 4.16 5.20 5.27 5.07 4.12 12.39%
DPS 0.00 0.00 0.00 2.64 0.00 0.00 0.00 -
NAPS 0.7673 0.7798 0.7676 0.7695 0.7449 0.7514 0.7346 2.94%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.58 1.70 1.41 1.35 1.29 1.30 1.23 -
P/RPS 0.89 1.00 0.95 0.80 0.76 0.84 0.98 -6.21%
P/EPS 10.46 11.85 11.02 8.57 7.97 8.34 9.70 5.15%
EY 9.56 8.44 9.08 11.67 12.55 11.98 10.31 -4.90%
DY 0.00 0.00 0.00 5.93 0.00 0.00 0.00 -
P/NAPS 0.67 0.71 0.60 0.58 0.56 0.56 0.54 15.45%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 25/08/14 29/05/14 26/02/14 25/11/13 26/08/13 22/05/13 -
Price 1.53 1.59 1.51 1.39 1.31 1.21 1.37 -
P/RPS 0.86 0.94 1.02 0.82 0.77 0.78 1.10 -15.12%
P/EPS 10.13 11.09 11.80 8.83 8.09 7.77 10.80 -4.17%
EY 9.87 9.02 8.48 11.33 12.36 12.88 9.26 4.34%
DY 0.00 0.00 0.00 5.76 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.64 0.60 0.57 0.52 0.61 4.32%

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