[UPA] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 145.93%
YoY- 23.87%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 28,828 133,859 98,511 60,218 24,228 122,961 84,678 -51.27%
PBT 3,313 16,605 12,777 8,110 2,997 15,357 9,733 -51.28%
Tax -828 -4,377 -3,349 -2,060 -537 -2,403 -2,575 -53.09%
NP 2,485 12,228 9,428 6,050 2,460 12,954 7,158 -50.63%
-
NP to SH 2,485 12,419 9,428 6,050 2,460 13,218 7,158 -50.63%
-
Tax Rate 24.99% 26.36% 26.21% 25.40% 17.92% 15.65% 26.46% -
Total Cost 26,343 121,631 89,083 54,168 21,768 110,007 77,520 -51.33%
-
Net Worth 183,268 183,715 177,842 179,403 175,381 173,864 168,423 5.79%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 6,307 - - - 6,237 - -
Div Payout % - 50.79% - - - 47.19% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 183,268 183,715 177,842 179,403 175,381 173,864 168,423 5.79%
NOSH 77,656 78,847 77,660 77,663 77,602 77,966 77,973 -0.27%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.62% 9.13% 9.57% 10.05% 10.15% 10.54% 8.45% -
ROE 1.36% 6.76% 5.30% 3.37% 1.40% 7.60% 4.25% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 37.12 169.77 126.85 77.54 31.22 157.71 108.60 -51.14%
EPS 3.20 15.75 12.14 7.79 3.17 16.62 9.18 -50.50%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.36 2.33 2.29 2.31 2.26 2.23 2.16 6.08%
Adjusted Per Share Value based on latest NOSH - 77,705
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.07 56.07 41.26 25.22 10.15 51.50 35.47 -51.29%
EPS 1.04 5.20 3.95 2.53 1.03 5.54 3.00 -50.68%
DPS 0.00 2.64 0.00 0.00 0.00 2.61 0.00 -
NAPS 0.7676 0.7695 0.7449 0.7514 0.7346 0.7282 0.7055 5.79%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.41 1.35 1.29 1.30 1.23 1.23 1.28 -
P/RPS 3.80 0.80 1.02 1.68 3.94 0.78 1.18 118.22%
P/EPS 44.06 8.57 10.63 16.69 38.80 7.26 13.94 115.52%
EY 2.27 11.67 9.41 5.99 2.58 13.78 7.17 -53.58%
DY 0.00 5.93 0.00 0.00 0.00 6.50 0.00 -
P/NAPS 0.60 0.58 0.56 0.56 0.54 0.55 0.59 1.12%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 26/02/14 25/11/13 26/08/13 22/05/13 28/02/13 23/11/12 -
Price 1.51 1.39 1.31 1.21 1.37 1.25 1.28 -
P/RPS 4.07 0.82 1.03 1.56 4.39 0.79 1.18 128.45%
P/EPS 47.19 8.83 10.79 15.53 43.22 7.37 13.94 125.62%
EY 2.12 11.33 9.27 6.44 2.31 13.56 7.17 -55.65%
DY 0.00 5.76 0.00 0.00 0.00 6.40 0.00 -
P/NAPS 0.64 0.60 0.57 0.52 0.61 0.56 0.59 5.57%

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