[UPA] QoQ Cumulative 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- 84.66%
YoY- 50.63%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 98,511 60,218 24,228 122,961 84,678 52,471 23,257 161.56%
PBT 12,777 8,110 2,997 15,357 9,733 6,366 2,492 197.04%
Tax -3,349 -2,060 -537 -2,403 -2,575 -1,482 -658 195.59%
NP 9,428 6,050 2,460 12,954 7,158 4,884 1,834 197.56%
-
NP to SH 9,428 6,050 2,460 13,218 7,158 4,884 1,834 197.56%
-
Tax Rate 26.21% 25.40% 17.92% 15.65% 26.46% 23.28% 26.40% -
Total Cost 89,083 54,168 21,768 110,007 77,520 47,587 21,423 158.36%
-
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 5.30% 3.37% 1.40% 7.60% 4.25% 2.86% 1.09% -
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 126.85 77.54 31.22 157.71 108.60 67.36 29.80 162.42%
EPS 12.14 7.79 3.17 16.62 9.18 6.27 2.35 198.53%
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 41.26 25.22 10.15 51.50 35.47 21.98 9.74 161.57%
EPS 3.95 2.53 1.03 5.54 3.00 2.05 0.77 197.14%
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 1.02 1.68 3.94 0.78 1.18 2.00 4.33 -61.82%
P/EPS 10.63 16.69 38.80 7.26 13.94 21.53 54.89 -66.49%
EY 9.41 5.99 2.58 13.78 7.17 4.64 1.82 198.70%
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 1.03 1.56 4.39 0.79 1.18 1.84 4.43 -62.15%
P/EPS 10.79 15.53 43.22 7.37 13.94 19.78 56.17 -66.67%
EY 9.27 6.44 2.31 13.56 7.17 5.06 1.78 200.14%
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