[UPA] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -25.44%
YoY- -39.05%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 35,990 24,228 35,626 32,207 29,214 23,257 38,893 -5.04%
PBT 5,113 2,997 6,169 3,367 3,874 2,492 3,248 35.36%
Tax -1,523 -537 535 -1,093 -824 -658 -1,791 -10.25%
NP 3,590 2,460 6,704 2,274 3,050 1,834 1,457 82.52%
-
NP to SH 3,590 2,460 6,968 2,274 3,050 1,834 1,457 82.52%
-
Tax Rate 29.79% 17.92% -8.67% 32.46% 21.27% 26.40% 55.14% -
Total Cost 32,400 21,768 28,922 29,933 26,164 21,423 37,436 -9.19%
-
Net Worth 179,499 175,381 155,915 168,213 170,831 167,791 165,178 5.70%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 6,236 - - - 6,233 -
Div Payout % - - 89.50% - - - 427.81% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 179,499 175,381 155,915 168,213 170,831 167,791 165,178 5.70%
NOSH 77,705 77,602 77,957 77,876 78,005 78,042 77,914 -0.17%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.97% 10.15% 18.82% 7.06% 10.44% 7.89% 3.75% -
ROE 2.00% 1.40% 4.47% 1.35% 1.79% 1.09% 0.88% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 46.32 31.22 45.70 41.36 37.45 29.80 49.92 -4.87%
EPS 4.62 3.17 8.60 2.92 3.91 2.35 1.87 82.85%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 2.31 2.26 2.00 2.16 2.19 2.15 2.12 5.89%
Adjusted Per Share Value based on latest NOSH - 77,876
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.07 10.15 14.92 13.49 12.24 9.74 16.29 -5.06%
EPS 1.50 1.03 2.92 0.95 1.28 0.77 0.61 82.28%
DPS 0.00 0.00 2.61 0.00 0.00 0.00 2.61 -
NAPS 0.7518 0.7346 0.6531 0.7046 0.7155 0.7028 0.6919 5.69%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.30 1.23 1.23 1.28 1.35 1.29 1.39 -
P/RPS 2.81 3.94 2.69 3.10 3.60 4.33 2.78 0.71%
P/EPS 28.14 38.80 13.76 43.84 34.53 54.89 74.33 -47.69%
EY 3.55 2.58 7.27 2.28 2.90 1.82 1.35 90.62%
DY 0.00 0.00 6.50 0.00 0.00 0.00 5.76 -
P/NAPS 0.56 0.54 0.62 0.59 0.62 0.60 0.66 -10.38%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 22/05/13 28/02/13 23/11/12 28/08/12 29/05/12 28/02/12 -
Price 1.21 1.37 1.25 1.28 1.24 1.32 1.38 -
P/RPS 2.61 4.39 2.74 3.10 3.31 4.43 2.76 -3.66%
P/EPS 26.19 43.22 13.98 43.84 31.71 56.17 73.80 -49.90%
EY 3.82 2.31 7.15 2.28 3.15 1.78 1.36 99.20%
DY 0.00 0.00 6.40 0.00 0.00 0.00 5.80 -
P/NAPS 0.52 0.61 0.63 0.59 0.57 0.61 0.65 -13.83%

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