[UPA] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -12.4%
YoY- -57.53%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 36,628 41,516 45,353 35,589 35,626 38,893 35,603 0.47%
PBT 25,789 7,247 5,685 4,221 6,169 3,248 8,106 21.25%
Tax -3,296 -1,034 -223 -1,454 535 -1,791 -2,461 4.98%
NP 22,493 6,213 5,462 2,767 6,704 1,457 5,645 25.88%
-
NP to SH 22,395 6,360 5,634 2,959 6,968 1,457 5,645 25.79%
-
Tax Rate 12.78% 14.27% 3.92% 34.45% -8.67% 55.14% 30.36% -
Total Cost 14,135 35,303 39,891 32,822 28,922 37,436 29,958 -11.75%
-
Net Worth 221,692 205,671 194,193 192,833 155,915 165,178 163,634 5.18%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 6,179 7,119 6,393 6,649 6,236 6,233 7,829 -3.86%
Div Payout % 27.59% 111.94% 113.48% 224.72% 89.50% 427.81% 138.70% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 221,692 205,671 194,193 192,833 155,915 165,178 163,634 5.18%
NOSH 79,581 79,104 79,914 83,117 77,957 77,914 78,294 0.27%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 61.41% 14.97% 12.04% 7.77% 18.82% 3.75% 15.86% -
ROE 10.10% 3.09% 2.90% 1.53% 4.47% 0.88% 3.45% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 47.42 52.48 56.75 42.82 45.70 49.92 45.47 0.70%
EPS 29.12 8.04 7.05 3.56 8.60 1.87 7.21 26.16%
DPS 8.00 9.00 8.00 8.00 8.00 8.00 10.00 -3.64%
NAPS 2.87 2.60 2.43 2.32 2.00 2.12 2.09 5.42%
Adjusted Per Share Value based on latest NOSH - 83,117
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 15.34 17.39 19.00 14.91 14.92 16.29 14.91 0.47%
EPS 9.38 2.66 2.36 1.24 2.92 0.61 2.36 25.83%
DPS 2.59 2.98 2.68 2.79 2.61 2.61 3.28 -3.85%
NAPS 0.9286 0.8615 0.8134 0.8077 0.6531 0.6919 0.6854 5.18%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.08 2.16 1.55 1.35 1.23 1.39 1.38 -
P/RPS 4.39 4.12 2.73 3.15 2.69 2.78 3.03 6.36%
P/EPS 7.17 26.87 21.99 37.92 13.76 74.33 19.14 -15.08%
EY 13.94 3.72 4.55 2.64 7.27 1.35 5.22 17.76%
DY 3.85 4.17 5.16 5.93 6.50 5.76 7.25 -10.00%
P/NAPS 0.72 0.83 0.64 0.58 0.62 0.66 0.66 1.45%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 25/02/16 27/02/15 26/02/14 28/02/13 28/02/12 25/02/11 -
Price 2.18 2.22 1.66 1.39 1.25 1.38 1.33 -
P/RPS 4.60 4.23 2.93 3.25 2.74 2.76 2.92 7.86%
P/EPS 7.52 27.61 23.55 39.04 13.98 73.80 18.45 -13.88%
EY 13.30 3.62 4.25 2.56 7.15 1.36 5.42 16.12%
DY 3.67 4.05 4.82 5.76 6.40 5.80 7.52 -11.25%
P/NAPS 0.76 0.85 0.68 0.60 0.63 0.65 0.64 2.90%

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