[UPA] YoY Annual (Unaudited) 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
YoY- -6.04%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 137,995 171,124 148,864 133,859 122,961 127,474 129,314 1.08%
PBT 36,022 23,282 17,847 16,605 15,357 12,686 18,684 11.55%
Tax -4,302 -4,600 -3,590 -4,377 -2,403 -3,911 -4,594 -1.08%
NP 31,720 18,682 14,257 12,228 12,954 8,775 14,090 14.46%
-
NP to SH 31,977 18,829 14,429 12,419 13,218 8,775 14,090 14.62%
-
Tax Rate 11.94% 19.76% 20.12% 26.36% 15.65% 30.83% 24.59% -
Total Cost 106,275 152,442 134,607 121,631 110,007 118,699 115,224 -1.33%
-
Net Worth 225,555 202,629 190,453 183,715 173,864 166,159 163,624 5.49%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 6,179 7,014 6,270 6,307 6,237 6,240 7,828 -3.86%
Div Payout % 19.33% 37.25% 43.45% 50.79% 47.19% 71.12% 55.56% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 225,555 202,629 190,453 183,715 173,864 166,159 163,624 5.49%
NOSH 79,581 77,934 78,375 78,847 77,966 78,009 78,289 0.27%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 22.99% 10.92% 9.58% 9.13% 10.54% 6.88% 10.90% -
ROE 14.18% 9.29% 7.58% 6.76% 7.60% 5.28% 8.61% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 178.65 219.57 189.94 169.77 157.71 163.41 165.17 1.31%
EPS 41.48 24.16 18.41 15.75 16.62 11.24 17.99 14.92%
DPS 8.00 9.00 8.00 8.00 8.00 8.00 10.00 -3.64%
NAPS 2.92 2.60 2.43 2.33 2.23 2.13 2.09 5.72%
Adjusted Per Share Value based on latest NOSH - 83,117
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 57.80 71.68 62.35 56.07 51.50 53.39 54.16 1.08%
EPS 13.39 7.89 6.04 5.20 5.54 3.68 5.90 14.62%
DPS 2.59 2.94 2.63 2.64 2.61 2.61 3.28 -3.85%
NAPS 0.9448 0.8487 0.7977 0.7695 0.7282 0.696 0.6854 5.49%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.08 2.16 1.55 1.35 1.23 1.39 1.38 -
P/RPS 1.16 0.98 0.82 0.80 0.78 0.85 0.84 5.52%
P/EPS 5.02 8.94 8.42 8.57 7.26 12.36 7.67 -6.81%
EY 19.90 11.19 11.88 11.67 13.78 8.09 13.04 7.29%
DY 3.85 4.17 5.16 5.93 6.50 5.76 7.25 -10.00%
P/NAPS 0.71 0.83 0.64 0.58 0.55 0.65 0.66 1.22%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 25/02/16 27/02/15 26/02/14 28/02/13 28/02/12 25/02/11 -
Price 2.18 2.22 1.66 1.39 1.25 1.38 1.33 -
P/RPS 1.22 1.01 0.87 0.82 0.79 0.84 0.81 7.05%
P/EPS 5.27 9.19 9.02 8.83 7.37 12.27 7.39 -5.47%
EY 18.99 10.88 11.09 11.33 13.56 8.15 13.53 5.80%
DY 3.67 4.05 4.82 5.76 6.40 5.80 7.52 -11.25%
P/NAPS 0.75 0.85 0.68 0.60 0.56 0.65 0.64 2.67%

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