[UPA] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 23.04%
YoY- 16.18%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 172,810 168,740 192,032 148,864 138,014 131,800 115,312 30.92%
PBT 21,380 17,910 20,356 17,847 16,216 16,050 13,252 37.51%
Tax -4,754 -4,378 -4,508 -3,590 -4,489 -4,926 -3,312 27.21%
NP 16,625 13,532 15,848 14,257 11,726 11,124 9,940 40.85%
-
NP to SH 16,625 13,532 15,848 14,429 11,726 11,124 9,940 40.85%
-
Tax Rate 22.24% 24.44% 22.15% 20.12% 27.68% 30.69% 24.99% -
Total Cost 156,185 155,208 176,184 134,607 126,288 120,676 105,372 29.96%
-
Net Worth 194,030 194,087 191,909 190,453 183,196 186,175 183,268 3.87%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 6,270 - - - -
Div Payout % - - - 43.45% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 194,030 194,087 191,909 190,453 183,196 186,175 183,268 3.87%
NOSH 77,303 77,325 77,382 78,375 77,625 77,573 77,656 -0.30%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 9.62% 8.02% 8.25% 9.58% 8.50% 8.44% 8.62% -
ROE 8.57% 6.97% 8.26% 7.58% 6.40% 5.98% 5.42% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 223.55 218.22 248.16 189.94 177.79 169.90 148.49 31.32%
EPS 21.51 17.50 20.48 18.41 15.11 14.34 12.80 41.30%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.51 2.51 2.48 2.43 2.36 2.40 2.36 4.18%
Adjusted Per Share Value based on latest NOSH - 79,914
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 72.38 70.68 80.43 62.35 57.81 55.21 48.30 30.92%
EPS 6.96 5.67 6.64 6.04 4.91 4.66 4.16 40.88%
DPS 0.00 0.00 0.00 2.63 0.00 0.00 0.00 -
NAPS 0.8127 0.8129 0.8038 0.7977 0.7673 0.7798 0.7676 3.87%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.53 1.78 1.60 1.55 1.58 1.70 1.41 -
P/RPS 0.68 0.82 0.64 0.82 0.89 1.00 0.95 -19.96%
P/EPS 7.11 10.17 7.81 8.42 10.46 11.85 11.02 -25.31%
EY 14.06 9.83 12.80 11.88 9.56 8.44 9.08 33.80%
DY 0.00 0.00 0.00 5.16 0.00 0.00 0.00 -
P/NAPS 0.61 0.71 0.65 0.64 0.67 0.71 0.60 1.10%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 24/08/15 26/05/15 27/02/15 24/11/14 25/08/14 29/05/14 -
Price 1.85 1.56 1.78 1.66 1.53 1.59 1.51 -
P/RPS 0.83 0.71 0.72 0.87 0.86 0.94 1.02 -12.82%
P/EPS 8.60 8.91 8.69 9.02 10.13 11.09 11.80 -18.99%
EY 11.63 11.22 11.51 11.09 9.87 9.02 8.48 23.41%
DY 0.00 0.00 0.00 4.82 0.00 0.00 0.00 -
P/NAPS 0.74 0.62 0.72 0.68 0.65 0.66 0.64 10.15%

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