[UPA] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -12.4%
YoY- -57.53%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 37,611 37,072 28,828 35,589 38,293 35,990 24,228 34.03%
PBT 4,137 4,712 3,313 4,221 4,667 5,113 2,997 23.95%
Tax -904 -1,635 -828 -1,454 -1,289 -1,523 -537 41.46%
NP 3,233 3,077 2,485 2,767 3,378 3,590 2,460 19.96%
-
NP to SH 3,233 3,077 2,485 2,959 3,378 3,590 2,460 19.96%
-
Tax Rate 21.85% 34.70% 24.99% 34.45% 27.62% 29.79% 17.92% -
Total Cost 34,378 33,995 26,343 32,822 34,915 32,400 21,768 35.57%
-
Net Worth 182,970 186,015 183,268 192,833 177,830 179,499 175,381 2.86%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 6,649 - - - -
Div Payout % - - - 224.72% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 182,970 186,015 183,268 192,833 177,830 179,499 175,381 2.86%
NOSH 77,529 77,506 77,656 83,117 77,655 77,705 77,602 -0.06%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.60% 8.30% 8.62% 7.77% 8.82% 9.97% 10.15% -
ROE 1.77% 1.65% 1.36% 1.53% 1.90% 2.00% 1.40% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 48.51 47.83 37.12 42.82 49.31 46.32 31.22 34.11%
EPS 4.17 3.97 3.20 3.56 4.35 4.62 3.17 20.03%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.36 2.40 2.36 2.32 2.29 2.31 2.26 2.92%
Adjusted Per Share Value based on latest NOSH - 83,117
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 15.75 15.53 12.07 14.91 16.04 15.07 10.15 33.99%
EPS 1.35 1.29 1.04 1.24 1.41 1.50 1.03 19.74%
DPS 0.00 0.00 0.00 2.79 0.00 0.00 0.00 -
NAPS 0.7664 0.7791 0.7676 0.8077 0.7449 0.7518 0.7346 2.86%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.58 1.70 1.41 1.35 1.29 1.30 1.23 -
P/RPS 3.26 3.55 3.80 3.15 2.62 2.81 3.94 -11.85%
P/EPS 37.89 42.82 44.06 37.92 29.66 28.14 38.80 -1.56%
EY 2.64 2.34 2.27 2.64 3.37 3.55 2.58 1.54%
DY 0.00 0.00 0.00 5.93 0.00 0.00 0.00 -
P/NAPS 0.67 0.71 0.60 0.58 0.56 0.56 0.54 15.45%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 25/08/14 29/05/14 26/02/14 25/11/13 26/08/13 22/05/13 -
Price 1.53 1.59 1.51 1.39 1.31 1.21 1.37 -
P/RPS 3.15 3.32 4.07 3.25 2.66 2.61 4.39 -19.83%
P/EPS 36.69 40.05 47.19 39.04 30.11 26.19 43.22 -10.33%
EY 2.73 2.50 2.12 2.56 3.32 3.82 2.31 11.76%
DY 0.00 0.00 0.00 5.76 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.64 0.60 0.57 0.52 0.61 4.32%

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