[UPA] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 41.7%
YoY- -15.25%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 138,014 131,348 112,904 118,108 124,948 111,422 140,229 -0.26%
PBT 16,216 17,036 12,977 12,605 14,402 16,652 22,572 -5.36%
Tax -4,489 -4,465 -3,433 -3,210 -3,317 -4,005 -5,560 -3.50%
NP 11,726 12,570 9,544 9,394 11,085 12,646 17,012 -6.01%
-
NP to SH 11,726 12,570 9,544 9,394 11,085 12,656 17,018 -6.01%
-
Tax Rate 27.68% 26.21% 26.45% 25.47% 23.03% 24.05% 24.63% -
Total Cost 126,288 118,777 103,360 108,713 113,862 98,776 123,217 0.41%
-
Net Worth 183,196 177,842 168,423 164,640 158,138 151,950 148,403 3.57%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 183,196 177,842 168,423 164,640 158,138 151,950 148,403 3.57%
NOSH 77,625 77,660 77,973 78,028 78,286 65,779 66,548 2.59%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 8.50% 9.57% 8.45% 7.95% 8.87% 11.35% 12.13% -
ROE 6.40% 7.07% 5.67% 5.71% 7.01% 8.33% 11.47% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 177.79 169.13 144.80 151.36 159.60 169.39 210.72 -2.79%
EPS 15.11 16.19 12.24 12.04 14.16 19.24 25.57 -8.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.29 2.16 2.11 2.02 2.31 2.23 0.94%
Adjusted Per Share Value based on latest NOSH - 78,054
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 57.81 55.02 47.29 49.47 52.34 46.67 58.74 -0.26%
EPS 4.91 5.27 4.00 3.94 4.64 5.30 7.13 -6.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7673 0.7449 0.7055 0.6896 0.6624 0.6365 0.6216 3.57%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.58 1.29 1.28 1.22 1.42 1.49 1.43 -
P/RPS 0.89 0.76 0.88 0.81 0.89 0.88 0.68 4.58%
P/EPS 10.46 7.97 10.46 10.13 10.03 7.74 5.59 11.00%
EY 9.56 12.55 9.56 9.87 9.97 12.91 17.88 -9.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.56 0.59 0.58 0.70 0.65 0.64 0.76%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 25/11/13 23/11/12 21/11/11 29/11/10 23/11/09 26/11/08 -
Price 1.53 1.31 1.28 1.22 1.41 1.48 1.26 -
P/RPS 0.86 0.77 0.88 0.81 0.88 0.87 0.60 6.18%
P/EPS 10.13 8.09 10.46 10.13 9.96 7.69 4.93 12.74%
EY 9.87 12.36 9.56 9.87 10.04 13.00 20.30 -11.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.57 0.59 0.58 0.70 0.64 0.57 2.21%

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