[UPA] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 5.42%
YoY- -6.71%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 136,634 148,946 172,810 138,014 131,348 112,904 118,108 2.45%
PBT 53,417 12,144 21,380 16,216 17,036 12,977 12,605 27.18%
Tax -8,898 -3,953 -4,754 -4,489 -4,465 -3,433 -3,210 18.50%
NP 44,518 8,190 16,625 11,726 12,570 9,544 9,394 29.57%
-
NP to SH 44,518 8,190 16,625 11,726 12,570 9,544 9,394 29.57%
-
Tax Rate 16.66% 32.55% 22.24% 27.68% 26.21% 26.45% 25.47% -
Total Cost 92,116 140,756 156,185 126,288 118,777 103,360 108,713 -2.72%
-
Net Worth 244,748 200,064 194,030 183,196 177,842 168,423 164,640 6.82%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 244,748 200,064 194,030 183,196 177,842 168,423 164,640 6.82%
NOSH 79,581 79,581 77,303 77,625 77,660 77,973 78,028 0.32%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 32.58% 5.50% 9.62% 8.50% 9.57% 8.45% 7.95% -
ROE 18.19% 4.09% 8.57% 6.40% 7.07% 5.67% 5.71% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 176.97 192.82 223.55 177.79 169.13 144.80 151.36 2.63%
EPS 58.52 10.60 21.51 15.11 16.19 12.24 12.04 30.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 2.59 2.51 2.36 2.29 2.16 2.11 7.01%
Adjusted Per Share Value based on latest NOSH - 77,529
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 57.23 62.39 72.38 57.81 55.02 47.29 49.47 2.45%
EPS 18.65 3.43 6.96 4.91 5.27 4.00 3.94 29.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0251 0.838 0.8127 0.7673 0.7449 0.7055 0.6896 6.82%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.45 2.05 1.53 1.58 1.29 1.28 1.22 -
P/RPS 1.38 1.06 0.68 0.89 0.76 0.88 0.81 9.27%
P/EPS 4.25 19.33 7.11 10.46 7.97 10.46 10.13 -13.46%
EY 23.54 5.17 14.06 9.56 12.55 9.56 9.87 15.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.79 0.61 0.67 0.56 0.59 0.58 4.83%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 21/11/16 23/11/15 24/11/14 25/11/13 23/11/12 21/11/11 -
Price 2.45 2.24 1.85 1.53 1.31 1.28 1.22 -
P/RPS 1.38 1.16 0.83 0.86 0.77 0.88 0.81 9.27%
P/EPS 4.25 21.13 8.60 10.13 8.09 10.46 10.13 -13.46%
EY 23.54 4.73 11.63 9.87 12.36 9.56 9.87 15.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.86 0.74 0.65 0.57 0.59 0.58 4.83%

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