[UPA] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 11.91%
YoY- -8.07%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 143,104 147,148 168,740 131,800 120,436 104,942 109,994 4.47%
PBT 73,098 14,830 17,910 16,050 16,220 12,732 8,776 42.32%
Tax -11,556 -5,254 -4,378 -4,926 -4,120 -2,964 -2,146 32.35%
NP 61,542 9,576 13,532 11,124 12,100 9,768 6,630 44.92%
-
NP to SH 61,542 9,576 13,532 11,124 12,100 9,768 6,630 44.92%
-
Tax Rate 15.81% 35.43% 24.44% 30.69% 25.40% 23.28% 24.45% -
Total Cost 81,562 137,572 155,208 120,676 108,336 95,174 103,364 -3.86%
-
Net Worth 255,557 205,752 194,087 186,175 179,403 170,589 166,140 7.43%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 15,441 - - - - - - -
Div Payout % 25.09% - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 255,557 205,752 194,087 186,175 179,403 170,589 166,140 7.43%
NOSH 79,581 77,350 77,325 77,573 77,663 77,894 78,000 0.33%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 43.01% 6.51% 8.02% 8.44% 10.05% 9.31% 6.03% -
ROE 24.08% 4.65% 6.97% 5.98% 6.74% 5.73% 3.99% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 185.35 190.24 218.22 169.90 155.07 134.72 141.02 4.65%
EPS 79.70 12.38 17.50 14.34 15.58 12.54 8.50 45.16%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.31 2.66 2.51 2.40 2.31 2.19 2.13 7.61%
Adjusted Per Share Value based on latest NOSH - 77,506
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 59.94 61.63 70.68 55.21 50.45 43.96 46.07 4.47%
EPS 25.78 4.01 5.67 4.66 5.07 4.09 2.78 44.89%
DPS 6.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0704 0.8618 0.8129 0.7798 0.7514 0.7145 0.6959 7.43%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.40 2.20 1.78 1.70 1.30 1.35 1.47 -
P/RPS 1.29 1.16 0.82 1.00 0.84 1.00 1.04 3.65%
P/EPS 3.01 17.77 10.17 11.85 8.34 10.77 17.29 -25.25%
EY 33.21 5.63 9.83 8.44 11.98 9.29 5.78 33.79%
DY 8.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.71 0.71 0.56 0.62 0.69 0.94%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 22/08/16 24/08/15 25/08/14 26/08/13 28/08/12 15/08/11 -
Price 2.50 2.07 1.56 1.59 1.21 1.24 1.23 -
P/RPS 1.35 1.09 0.71 0.94 0.78 0.92 0.87 7.59%
P/EPS 3.14 16.72 8.91 11.09 7.77 9.89 14.47 -22.46%
EY 31.88 5.98 11.22 9.02 12.88 10.11 6.91 28.99%
DY 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.78 0.62 0.66 0.52 0.57 0.58 4.60%

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