[UPA] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 46.56%
YoY- 1.59%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 129,608 103,511 98,511 84,678 88,581 93,711 83,567 7.58%
PBT 16,035 12,162 12,777 9,733 9,454 10,802 12,489 4.25%
Tax -3,566 -3,367 -3,349 -2,575 -2,408 -2,488 -3,004 2.89%
NP 12,469 8,795 9,428 7,158 7,046 8,314 9,485 4.66%
-
NP to SH 12,469 8,795 9,428 7,158 7,046 8,314 9,492 4.64%
-
Tax Rate 22.24% 27.68% 26.21% 26.46% 25.47% 23.03% 24.05% -
Total Cost 117,139 94,716 89,083 77,520 81,535 85,397 74,082 7.93%
-
Net Worth 194,030 183,196 177,842 168,423 164,640 158,138 151,950 4.15%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 194,030 183,196 177,842 168,423 164,640 158,138 151,950 4.15%
NOSH 77,303 77,625 77,660 77,973 78,028 78,286 65,779 2.72%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 9.62% 8.50% 9.57% 8.45% 7.95% 8.87% 11.35% -
ROE 6.43% 4.80% 5.30% 4.25% 4.28% 5.26% 6.25% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 167.66 133.35 126.85 108.60 113.52 119.70 127.04 4.73%
EPS 16.13 11.33 12.14 9.18 9.03 10.62 14.43 1.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.36 2.29 2.16 2.11 2.02 2.31 1.39%
Adjusted Per Share Value based on latest NOSH - 77,876
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 54.29 43.36 41.26 35.47 37.10 39.25 35.00 7.58%
EPS 5.22 3.68 3.95 3.00 2.95 3.48 3.98 4.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8127 0.7673 0.7449 0.7055 0.6896 0.6624 0.6365 4.15%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.53 1.58 1.29 1.28 1.22 1.42 1.49 -
P/RPS 0.91 1.18 1.02 1.18 1.07 1.19 1.17 -4.10%
P/EPS 9.49 13.95 10.63 13.94 13.51 13.37 10.33 -1.40%
EY 10.54 7.17 9.41 7.17 7.40 7.48 9.68 1.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.67 0.56 0.59 0.58 0.70 0.65 -1.05%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 24/11/14 25/11/13 23/11/12 21/11/11 29/11/10 23/11/09 -
Price 1.85 1.53 1.31 1.28 1.22 1.41 1.48 -
P/RPS 1.10 1.15 1.03 1.18 1.07 1.18 1.16 -0.88%
P/EPS 11.47 13.50 10.79 13.94 13.51 13.28 10.26 1.87%
EY 8.72 7.41 9.27 7.17 7.40 7.53 9.75 -1.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.65 0.57 0.59 0.58 0.70 0.64 2.44%

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