[UPA] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 23.82%
YoY- -14.29%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 32,241 42,930 36,362 37,072 35,990 29,214 32,596 -0.18%
PBT 33,705 4,546 3,866 4,712 5,113 3,874 3,692 44.51%
Tax -5,066 -1,583 -1,062 -1,635 -1,523 -824 -785 36.40%
NP 28,639 2,963 2,804 3,077 3,590 3,050 2,907 46.36%
-
NP to SH 28,639 2,963 2,804 3,077 3,590 3,050 2,907 46.36%
-
Tax Rate 15.03% 34.82% 27.47% 34.70% 29.79% 21.27% 21.26% -
Total Cost 3,602 39,967 33,558 33,995 32,400 26,164 29,689 -29.61%
-
Net Worth 255,557 205,785 193,885 186,015 179,499 170,831 166,449 7.40%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 7,720 - - - - - - -
Div Payout % 26.96% - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 255,557 205,785 193,885 186,015 179,499 170,831 166,449 7.40%
NOSH 79,581 77,362 77,245 77,506 77,705 78,005 78,145 0.30%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 88.83% 6.90% 7.71% 8.30% 9.97% 10.44% 8.92% -
ROE 11.21% 1.44% 1.45% 1.65% 2.00% 1.79% 1.75% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 41.76 55.49 47.07 47.83 46.32 37.45 41.71 0.01%
EPS 37.09 3.83 3.63 3.97 4.62 3.91 3.72 46.65%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.31 2.66 2.51 2.40 2.31 2.19 2.13 7.61%
Adjusted Per Share Value based on latest NOSH - 77,506
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.50 17.98 15.23 15.53 15.07 12.24 13.65 -0.18%
EPS 12.00 1.24 1.17 1.29 1.50 1.28 1.22 46.32%
DPS 3.23 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0704 0.8619 0.8121 0.7791 0.7518 0.7155 0.6972 7.39%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.40 2.20 1.78 1.70 1.30 1.35 1.47 -
P/RPS 5.75 3.96 3.78 3.55 2.81 3.60 3.52 8.51%
P/EPS 6.47 57.44 49.04 42.82 28.14 34.53 39.52 -26.01%
EY 15.46 1.74 2.04 2.34 3.55 2.90 2.53 35.17%
DY 4.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.71 0.71 0.56 0.62 0.69 0.94%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 22/08/16 24/08/15 25/08/14 26/08/13 28/08/12 15/08/11 -
Price 2.50 2.07 1.56 1.59 1.21 1.24 1.23 -
P/RPS 5.99 3.73 3.31 3.32 2.61 3.31 2.95 12.51%
P/EPS 6.74 54.05 42.98 40.05 26.19 31.71 33.06 -23.26%
EY 14.84 1.85 2.33 2.50 3.82 3.15 3.02 30.35%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.78 0.62 0.66 0.52 0.57 0.58 4.60%

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