[UPA] YoY 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- -25.44%
YoY- -39.05%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 45,238 37,611 38,293 32,207 33,584 29,809 30,475 6.80%
PBT 7,081 4,137 4,667 3,367 5,066 1,403 3,955 10.18%
Tax -1,377 -904 -1,289 -1,093 -1,335 -723 -951 6.36%
NP 5,704 3,233 3,378 2,274 3,731 680 3,004 11.27%
-
NP to SH 5,704 3,233 3,378 2,274 3,731 680 3,006 11.26%
-
Tax Rate 19.45% 21.85% 27.62% 32.46% 26.35% 51.53% 24.05% -
Total Cost 39,534 34,378 34,915 29,933 29,853 29,129 27,471 6.25%
-
Net Worth 193,997 182,970 177,830 168,213 164,694 157,885 151,944 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 193,997 182,970 177,830 168,213 164,694 157,885 151,944 4.15%
NOSH 77,289 77,529 77,655 77,876 78,054 78,160 65,776 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 12.61% 8.60% 8.82% 7.06% 11.11% 2.28% 9.86% -
ROE 2.94% 1.77% 1.90% 1.35% 2.27% 0.43% 1.98% -
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 58.53 48.51 49.31 41.36 43.03 38.14 46.33 3.97%
EPS 7.38 4.17 4.35 2.92 4.78 0.87 4.57 8.31%
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 18.95 15.75 16.04 13.49 14.07 12.49 12.76 6.81%
EPS 2.39 1.35 1.41 0.95 1.56 0.28 1.26 11.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8126 0.7664 0.7449 0.7046 0.6898 0.6613 0.6364 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 2.61 3.26 2.62 3.10 2.84 3.72 3.22 -3.43%
P/EPS 20.73 37.89 29.66 43.84 25.52 163.22 32.60 -7.26%
EY 4.82 2.64 3.37 2.28 3.92 0.61 3.07 7.80%
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 3.16 3.15 2.66 3.10 2.84 3.70 3.19 -0.15%
P/EPS 25.07 36.69 30.11 43.84 25.52 162.07 32.39 -4.17%
EY 3.99 2.73 3.32 2.28 3.92 0.62 3.09 4.35%
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