[UPA] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -97.1%
YoY- -89.78%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 28,828 24,228 23,257 22,401 24,667 21,957 29,471 -0.36%
PBT 3,313 2,997 2,492 696 4,624 3,770 4,371 -4.51%
Tax -828 -537 -658 -288 -631 -898 -987 -2.88%
NP 2,485 2,460 1,834 408 3,993 2,872 3,384 -5.01%
-
NP to SH 2,485 2,460 1,834 408 3,993 2,875 3,385 -5.01%
-
Tax Rate 24.99% 17.92% 26.40% 41.38% 13.65% 23.82% 22.58% -
Total Cost 26,343 21,768 21,423 21,993 20,674 19,085 26,087 0.16%
-
Net Worth 183,268 175,381 167,791 164,769 161,716 153,226 144,311 4.06%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 183,268 175,381 167,791 164,769 161,716 153,226 144,311 4.06%
NOSH 77,656 77,602 78,042 78,461 66,550 66,620 66,502 2.61%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 8.62% 10.15% 7.89% 1.82% 16.19% 13.08% 11.48% -
ROE 1.36% 1.40% 1.09% 0.25% 2.47% 1.88% 2.35% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 37.12 31.22 29.80 28.55 37.07 32.96 44.32 -2.91%
EPS 3.20 3.17 2.35 0.52 6.00 4.32 5.09 -7.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.26 2.15 2.10 2.43 2.30 2.17 1.40%
Adjusted Per Share Value based on latest NOSH - 78,461
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 12.07 10.15 9.74 9.38 10.33 9.20 12.34 -0.36%
EPS 1.04 1.03 0.77 0.17 1.67 1.20 1.42 -5.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7676 0.7346 0.7028 0.6901 0.6774 0.6418 0.6045 4.05%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.41 1.23 1.29 1.40 1.41 1.30 1.35 -
P/RPS 3.80 3.94 4.33 4.90 3.80 3.94 3.05 3.73%
P/EPS 44.06 38.80 54.89 269.23 23.50 30.12 26.52 8.82%
EY 2.27 2.58 1.82 0.37 4.26 3.32 3.77 -8.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.54 0.60 0.67 0.58 0.57 0.62 -0.54%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 22/05/13 29/05/12 23/05/11 24/05/10 25/05/09 26/05/08 -
Price 1.51 1.37 1.32 1.50 1.46 1.30 1.47 -
P/RPS 4.07 4.39 4.43 5.25 3.94 3.94 3.32 3.45%
P/EPS 47.19 43.22 56.17 288.46 24.33 30.12 28.88 8.52%
EY 2.12 2.31 1.78 0.35 4.11 3.32 3.46 -7.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.61 0.71 0.60 0.57 0.68 -1.00%

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