[UPA] QoQ Cumulative 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- 64.06%
YoY- 16.18%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 129,608 84,370 48,008 148,864 103,511 65,900 28,828 172.15%
PBT 16,035 8,955 5,089 17,847 12,162 8,025 3,313 185.85%
Tax -3,566 -2,189 -1,127 -3,590 -3,367 -2,463 -828 164.47%
NP 12,469 6,766 3,962 14,257 8,795 5,562 2,485 192.80%
-
NP to SH 12,469 6,766 3,962 14,429 8,795 5,562 2,485 192.80%
-
Tax Rate 22.24% 24.44% 22.15% 20.12% 27.68% 30.69% 24.99% -
Total Cost 117,139 77,604 44,046 134,607 94,716 60,338 26,343 170.16%
-
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 6.43% 3.49% 2.06% 7.58% 4.80% 2.99% 1.36% -
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 167.66 109.11 62.04 189.94 133.35 84.95 37.12 172.99%
EPS 16.13 8.75 5.12 18.41 11.33 7.17 3.20 193.69%
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 54.29 35.34 20.11 62.35 43.36 27.60 12.07 172.23%
EPS 5.22 2.83 1.66 6.04 3.68 2.33 1.04 192.86%
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 0.91 1.63 2.58 0.82 1.18 2.00 3.80 -61.40%
P/EPS 9.49 20.34 31.25 8.42 13.95 23.71 44.06 -64.03%
EY 10.54 4.92 3.20 11.88 7.17 4.22 2.27 178.05%
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 1.10 1.43 2.87 0.87 1.15 1.87 4.07 -58.16%
P/EPS 11.47 17.83 34.77 9.02 13.50 22.18 47.19 -61.01%
EY 8.72 5.61 2.88 11.09 7.41 4.51 2.12 156.49%
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