[UPA] QoQ TTM 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- 4.43%
YoY- 48.57%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 134,100 134,137 128,051 121,275 120,304 123,571 124,948 4.81%
PBT 16,998 18,946 17,646 16,407 15,902 12,981 14,680 10.23%
Tax -4,803 -2,814 -2,618 -1,919 -2,040 -4,366 -4,608 2.79%
NP 12,195 16,132 15,028 14,488 13,862 8,615 10,072 13.56%
-
NP to SH 12,387 16,396 15,292 14,752 14,126 8,615 10,072 14.74%
-
Tax Rate 28.26% 14.85% 14.84% 11.70% 12.83% 33.63% 31.39% -
Total Cost 121,905 118,005 113,023 106,787 106,442 114,956 114,876 4.02%
-
Net Worth 192,833 177,830 179,499 175,381 155,915 168,213 170,831 8.38%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,649 6,236 6,236 6,236 6,236 6,233 6,233 4.38%
Div Payout % 53.68% 38.04% 40.78% 42.28% 44.15% 72.35% 61.89% -
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 192,833 177,830 179,499 175,381 155,915 168,213 170,831 8.38%
NOSH 83,117 77,655 77,705 77,602 77,957 77,876 78,005 4.31%
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 9.09% 12.03% 11.74% 11.95% 11.52% 6.97% 8.06% -
ROE 6.42% 9.22% 8.52% 8.41% 9.06% 5.12% 5.90% -
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 161.34 172.73 164.79 156.28 154.32 158.68 160.18 0.48%
EPS 14.90 21.11 19.68 19.01 18.12 11.06 12.91 10.00%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 8.00 0.00%
NAPS 2.32 2.29 2.31 2.26 2.00 2.16 2.19 3.90%
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 56.17 56.18 53.63 50.80 50.39 51.76 52.34 4.80%
EPS 5.19 6.87 6.41 6.18 5.92 3.61 4.22 14.74%
DPS 2.79 2.61 2.61 2.61 2.61 2.61 2.61 4.53%
NAPS 0.8077 0.7449 0.7518 0.7346 0.6531 0.7046 0.7155 8.39%
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 0.84 0.75 0.79 0.79 0.80 0.81 0.84 0.00%
P/EPS 9.06 6.11 6.61 6.47 6.79 11.57 10.46 -9.11%
EY 11.04 16.37 15.14 15.46 14.73 8.64 9.56 10.04%
DY 5.93 6.20 6.15 6.50 6.50 6.25 5.93 0.00%
P/NAPS 0.58 0.56 0.56 0.54 0.62 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 0.86 0.76 0.73 0.88 0.81 0.81 0.77 7.62%
P/EPS 9.33 6.20 6.15 7.21 6.90 11.57 9.60 -1.87%
EY 10.72 16.12 16.26 13.88 14.50 8.64 10.41 1.97%
DY 5.76 6.11 6.61 5.84 6.40 6.25 6.45 -7.24%
P/NAPS 0.60 0.57 0.52 0.61 0.63 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