[UPA] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 712.5%
YoY- -56.58%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 65,900 60,218 52,471 54,997 63,902 53,092 73,380 -1.77%
PBT 8,025 8,110 6,366 4,388 9,399 8,534 11,403 -5.68%
Tax -2,463 -2,060 -1,482 -1,073 -1,765 -2,053 -3,207 -4.30%
NP 5,562 6,050 4,884 3,315 7,634 6,481 8,196 -6.25%
-
NP to SH 5,562 6,050 4,884 3,315 7,634 6,486 8,198 -6.25%
-
Tax Rate 30.69% 25.40% 23.28% 24.45% 18.78% 24.06% 28.12% -
Total Cost 60,338 54,168 47,587 51,682 56,268 46,611 65,184 -1.27%
-
Net Worth 186,175 179,403 170,589 166,140 162,745 154,585 149,054 3.77%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 186,175 179,403 170,589 166,140 162,745 154,585 149,054 3.77%
NOSH 77,573 77,663 77,894 78,000 65,359 65,780 66,542 2.58%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 8.44% 10.05% 9.31% 6.03% 11.95% 12.21% 11.17% -
ROE 2.99% 3.37% 2.86% 2.00% 4.69% 4.20% 5.50% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 84.95 77.54 67.36 70.51 97.77 80.71 110.28 -4.25%
EPS 7.17 7.79 6.27 4.25 11.68 9.86 12.32 -8.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.31 2.19 2.13 2.49 2.35 2.24 1.15%
Adjusted Per Share Value based on latest NOSH - 78,145
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 27.60 25.22 21.98 23.04 26.77 22.24 30.74 -1.77%
EPS 2.33 2.53 2.05 1.39 3.20 2.72 3.43 -6.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7798 0.7514 0.7145 0.6959 0.6817 0.6475 0.6243 3.77%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.70 1.30 1.35 1.47 1.71 1.40 1.40 -
P/RPS 2.00 1.68 2.00 2.08 1.75 1.73 1.27 7.85%
P/EPS 23.71 16.69 21.53 34.59 14.64 14.20 11.36 13.04%
EY 4.22 5.99 4.64 2.89 6.83 7.04 8.80 -11.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.56 0.62 0.69 0.69 0.60 0.63 2.01%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 28/08/12 15/08/11 24/08/10 24/08/09 27/08/08 -
Price 1.59 1.21 1.24 1.23 1.43 1.45 1.25 -
P/RPS 1.87 1.56 1.84 1.74 1.46 1.80 1.13 8.75%
P/EPS 22.18 15.53 19.78 28.94 12.24 14.71 10.15 13.90%
EY 4.51 6.44 5.06 3.46 8.17 6.80 9.86 -12.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.52 0.57 0.58 0.57 0.62 0.56 2.77%

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