[UPA] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -25.56%
YoY- 34.13%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 133,859 131,348 120,436 96,912 122,961 112,904 104,942 17.56%
PBT 16,605 17,036 16,220 11,988 15,357 12,977 12,732 19.31%
Tax -4,377 -4,465 -4,120 -2,148 -2,403 -3,433 -2,964 29.58%
NP 12,228 12,570 12,100 9,840 12,954 9,544 9,768 16.10%
-
NP to SH 12,419 12,570 12,100 9,840 13,218 9,544 9,768 17.30%
-
Tax Rate 26.36% 26.21% 25.40% 17.92% 15.65% 26.45% 23.28% -
Total Cost 121,631 118,777 108,336 87,072 110,007 103,360 95,174 17.71%
-
Net Worth 183,715 177,842 179,403 175,381 173,864 168,423 170,589 5.05%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,307 - - - 6,237 - - -
Div Payout % 50.79% - - - 47.19% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 183,715 177,842 179,403 175,381 173,864 168,423 170,589 5.05%
NOSH 78,847 77,660 77,663 77,602 77,966 77,973 77,894 0.81%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.13% 9.57% 10.05% 10.15% 10.54% 8.45% 9.31% -
ROE 6.76% 7.07% 6.74% 5.61% 7.60% 5.67% 5.73% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 169.77 169.13 155.07 124.88 157.71 144.80 134.72 16.61%
EPS 15.75 16.19 15.58 12.68 16.62 12.24 12.54 16.36%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.33 2.29 2.31 2.26 2.23 2.16 2.19 4.20%
Adjusted Per Share Value based on latest NOSH - 77,602
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 56.07 55.02 50.45 40.59 51.50 47.29 43.96 17.55%
EPS 5.20 5.27 5.07 4.12 5.54 4.00 4.09 17.30%
DPS 2.64 0.00 0.00 0.00 2.61 0.00 0.00 -
NAPS 0.7695 0.7449 0.7514 0.7346 0.7282 0.7055 0.7145 5.05%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.35 1.29 1.30 1.23 1.23 1.28 1.35 -
P/RPS 0.80 0.76 0.84 0.98 0.78 0.88 1.00 -13.78%
P/EPS 8.57 7.97 8.34 9.70 7.26 10.46 10.77 -14.09%
EY 11.67 12.55 11.98 10.31 13.78 9.56 9.29 16.37%
DY 5.93 0.00 0.00 0.00 6.50 0.00 0.00 -
P/NAPS 0.58 0.56 0.56 0.54 0.55 0.59 0.62 -4.33%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 25/11/13 26/08/13 22/05/13 28/02/13 23/11/12 28/08/12 -
Price 1.39 1.31 1.21 1.37 1.25 1.28 1.24 -
P/RPS 0.82 0.77 0.78 1.10 0.79 0.88 0.92 -7.36%
P/EPS 8.83 8.09 7.77 10.80 7.37 10.46 9.89 -7.26%
EY 11.33 12.36 12.88 9.26 13.56 9.56 10.11 7.86%
DY 5.76 0.00 0.00 0.00 6.40 0.00 0.00 -
P/NAPS 0.60 0.57 0.52 0.61 0.56 0.59 0.57 3.46%

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