[UPA] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 0.2%
YoY- -15.86%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 148,864 139,100 139,782 138,700 134,100 134,137 128,051 10.53%
PBT 17,847 16,383 16,913 17,314 16,998 18,946 17,646 0.75%
Tax -3,590 -4,821 -5,206 -5,094 -4,803 -2,814 -2,618 23.35%
NP 14,257 11,562 11,707 12,220 12,195 16,132 15,028 -3.44%
-
NP to SH 14,429 11,754 11,899 12,412 12,387 16,396 15,292 -3.78%
-
Tax Rate 20.12% 29.43% 30.78% 29.42% 28.26% 14.85% 14.84% -
Total Cost 134,607 127,538 128,075 126,480 121,905 118,005 113,023 12.32%
-
Net Worth 194,193 182,970 186,015 183,268 192,833 177,830 179,499 5.37%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 6,393 6,649 6,649 6,649 6,649 6,236 6,236 1.66%
Div Payout % 44.31% 56.57% 55.88% 53.57% 53.68% 38.04% 40.78% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 194,193 182,970 186,015 183,268 192,833 177,830 179,499 5.37%
NOSH 79,914 77,529 77,506 77,656 83,117 77,655 77,705 1.88%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.58% 8.31% 8.38% 8.81% 9.09% 12.03% 11.74% -
ROE 7.43% 6.42% 6.40% 6.77% 6.42% 9.22% 8.52% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 186.28 179.41 180.35 178.61 161.34 172.73 164.79 8.49%
EPS 18.06 15.16 15.35 15.98 14.90 21.11 19.68 -5.55%
DPS 8.00 8.58 8.58 8.56 8.00 8.00 8.00 0.00%
NAPS 2.43 2.36 2.40 2.36 2.32 2.29 2.31 3.42%
Adjusted Per Share Value based on latest NOSH - 77,656
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 62.35 58.26 58.55 58.10 56.17 56.18 53.63 10.53%
EPS 6.04 4.92 4.98 5.20 5.19 6.87 6.41 -3.87%
DPS 2.68 2.79 2.79 2.79 2.79 2.61 2.61 1.77%
NAPS 0.8134 0.7664 0.7791 0.7676 0.8077 0.7449 0.7518 5.37%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.55 1.58 1.70 1.41 1.35 1.29 1.30 -
P/RPS 0.83 0.88 0.94 0.79 0.84 0.75 0.79 3.33%
P/EPS 8.58 10.42 11.07 8.82 9.06 6.11 6.61 18.93%
EY 11.65 9.60 9.03 11.34 11.04 16.37 15.14 -15.98%
DY 5.16 5.43 5.05 6.07 5.93 6.20 6.15 -11.01%
P/NAPS 0.64 0.67 0.71 0.60 0.58 0.56 0.56 9.28%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 24/11/14 25/08/14 29/05/14 26/02/14 25/11/13 26/08/13 -
Price 1.66 1.53 1.59 1.51 1.39 1.31 1.21 -
P/RPS 0.89 0.85 0.88 0.85 0.86 0.76 0.73 14.08%
P/EPS 9.19 10.09 10.36 9.45 9.33 6.20 6.15 30.60%
EY 10.88 9.91 9.66 10.58 10.72 16.12 16.26 -23.44%
DY 4.82 5.61 5.40 5.67 5.76 6.11 6.61 -18.93%
P/NAPS 0.68 0.65 0.66 0.64 0.60 0.57 0.52 19.52%

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