[UPA] QoQ 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- 74.27%
YoY- 90.4%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 45,238 36,362 48,008 45,353 37,611 37,072 28,828 35.00%
PBT 7,081 3,866 5,089 5,685 4,137 4,712 3,313 65.84%
Tax -1,377 -1,062 -1,127 -223 -904 -1,635 -828 40.32%
NP 5,704 2,804 3,962 5,462 3,233 3,077 2,485 73.91%
-
NP to SH 5,704 2,804 3,962 5,634 3,233 3,077 2,485 73.91%
-
Tax Rate 19.45% 27.47% 22.15% 3.92% 21.85% 34.70% 24.99% -
Total Cost 39,534 33,558 44,046 39,891 34,378 33,995 26,343 31.04%
-
Net Worth 193,997 193,885 191,909 194,193 182,970 186,015 183,268 3.86%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 6,393 - - - -
Div Payout % - - - 113.48% - - - -
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 193,997 193,885 191,909 194,193 182,970 186,015 183,268 3.86%
NOSH 77,289 77,245 77,382 79,914 77,529 77,506 77,656 -0.31%
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 12.61% 7.71% 8.25% 12.04% 8.60% 8.30% 8.62% -
ROE 2.94% 1.45% 2.06% 2.90% 1.77% 1.65% 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 58.53 47.07 62.04 56.75 48.51 47.83 37.12 35.43%
EPS 7.38 3.63 5.12 7.05 4.17 3.97 3.20 74.46%
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 18.95 15.23 20.11 19.00 15.75 15.53 12.07 35.04%
EPS 2.39 1.17 1.66 2.36 1.35 1.29 1.04 74.05%
DPS 0.00 0.00 0.00 2.68 0.00 0.00 0.00 -
NAPS 0.8126 0.8121 0.8038 0.8134 0.7664 0.7791 0.7676 3.86%
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 2.61 3.78 2.58 2.73 3.26 3.55 3.80 -22.13%
P/EPS 20.73 49.04 31.25 21.99 37.89 42.82 44.06 -39.47%
EY 4.82 2.04 3.20 4.55 2.64 2.34 2.27 65.12%
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 3.16 3.31 2.87 2.93 3.15 3.32 4.07 -15.51%
P/EPS 25.07 42.98 34.77 23.55 36.69 40.05 47.19 -34.37%
EY 3.99 2.33 2.88 4.25 2.73 2.50 2.12 52.37%
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