[UPA] QoQ Cumulative 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- -81.39%
YoY- 34.13%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative 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 98,511 60,218 24,228 122,961 84,678 52,471 86.38%
PBT 16,605 12,777 8,110 2,997 15,357 9,733 6,366 89.15%
Tax -4,377 -3,349 -2,060 -537 -2,403 -2,575 -1,482 105.44%
NP 12,228 9,428 6,050 2,460 12,954 7,158 4,884 84.07%
-
NP to SH 12,419 9,428 6,050 2,460 13,218 7,158 4,884 85.98%
-
Tax Rate 26.36% 26.21% 25.40% 17.92% 15.65% 26.46% 23.28% -
Total Cost 121,631 89,083 54,168 21,768 110,007 77,520 47,587 86.62%
-
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% 5.30% 3.37% 1.40% 7.60% 4.25% 2.86% -
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 169.77 126.85 77.54 31.22 157.71 108.60 67.36 84.88%
EPS 15.75 12.14 7.79 3.17 16.62 9.18 6.27 84.47%
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 41.26 25.22 10.15 51.50 35.47 21.98 86.37%
EPS 5.20 3.95 2.53 1.03 5.54 3.00 2.05 85.67%
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 1.02 1.68 3.94 0.78 1.18 2.00 -45.62%
P/EPS 8.57 10.63 16.69 38.80 7.26 13.94 21.53 -45.79%
EY 11.67 9.41 5.99 2.58 13.78 7.17 4.64 84.63%
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 1.03 1.56 4.39 0.79 1.18 1.84 -41.56%
P/EPS 8.83 10.79 15.53 43.22 7.37 13.94 19.78 -41.50%
EY 11.33 9.27 6.44 2.31 13.56 7.17 5.06 70.90%
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