[UPA] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 206.42%
YoY- 378.24%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 41,516 45,353 35,589 35,626 38,893 35,603 35,508 2.63%
PBT 7,247 5,685 4,221 6,169 3,248 8,106 6,055 3.03%
Tax -1,034 -223 -1,454 535 -1,791 -2,461 -1,454 -5.52%
NP 6,213 5,462 2,767 6,704 1,457 5,645 4,601 5.13%
-
NP to SH 6,360 5,634 2,959 6,968 1,457 5,645 3,897 8.50%
-
Tax Rate 14.27% 3.92% 34.45% -8.67% 55.14% 30.36% 24.01% -
Total Cost 35,303 39,891 32,822 28,922 37,436 29,958 30,907 2.24%
-
Net Worth 205,671 194,193 192,833 155,915 165,178 163,634 157,340 4.56%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 7,119 6,393 6,649 6,236 6,233 7,829 6,638 1.17%
Div Payout % 111.94% 113.48% 224.72% 89.50% 427.81% 138.70% 170.36% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 205,671 194,193 192,833 155,915 165,178 163,634 157,340 4.56%
NOSH 79,104 79,914 83,117 77,957 77,914 78,294 66,388 2.96%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 14.97% 12.04% 7.77% 18.82% 3.75% 15.86% 12.96% -
ROE 3.09% 2.90% 1.53% 4.47% 0.88% 3.45% 2.48% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 52.48 56.75 42.82 45.70 49.92 45.47 53.49 -0.31%
EPS 8.04 7.05 3.56 8.60 1.87 7.21 5.87 5.38%
DPS 9.00 8.00 8.00 8.00 8.00 10.00 10.00 -1.73%
NAPS 2.60 2.43 2.32 2.00 2.12 2.09 2.37 1.55%
Adjusted Per Share Value based on latest NOSH - 77,957
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.39 19.00 14.91 14.92 16.29 14.91 14.87 2.64%
EPS 2.66 2.36 1.24 2.92 0.61 2.36 1.63 8.50%
DPS 2.98 2.68 2.79 2.61 2.61 3.28 2.78 1.16%
NAPS 0.8615 0.8134 0.8077 0.6531 0.6919 0.6854 0.659 4.56%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.16 1.55 1.35 1.23 1.39 1.38 1.51 -
P/RPS 4.12 2.73 3.15 2.69 2.78 3.03 2.82 6.51%
P/EPS 26.87 21.99 37.92 13.76 74.33 19.14 25.72 0.73%
EY 3.72 4.55 2.64 7.27 1.35 5.22 3.89 -0.74%
DY 4.17 5.16 5.93 6.50 5.76 7.25 6.62 -7.41%
P/NAPS 0.83 0.64 0.58 0.62 0.66 0.66 0.64 4.42%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 26/02/14 28/02/13 28/02/12 25/02/11 24/02/10 -
Price 2.22 1.66 1.39 1.25 1.38 1.33 1.47 -
P/RPS 4.23 2.93 3.25 2.74 2.76 2.92 2.75 7.43%
P/EPS 27.61 23.55 39.04 13.98 73.80 18.45 25.04 1.64%
EY 3.62 4.25 2.56 7.15 1.36 5.42 3.99 -1.60%
DY 4.05 4.82 5.76 6.40 5.80 7.52 6.80 -8.27%
P/NAPS 0.85 0.68 0.60 0.63 0.65 0.64 0.62 5.39%

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