[UPA] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -7.08%
YoY- -33.69%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 139,782 128,051 124,948 120,409 129,885 118,324 151,281 -1.30%
PBT 16,913 17,646 14,680 13,897 19,409 16,844 21,774 -4.12%
Tax -5,206 -2,618 -4,608 -4,257 -4,170 -3,534 -4,331 3.11%
NP 11,707 15,028 10,072 9,640 15,239 13,310 17,443 -6.42%
-
NP to SH 11,899 15,292 10,072 9,640 14,537 13,321 17,256 -6.00%
-
Tax Rate 30.78% 14.84% 31.39% 30.63% 21.48% 20.98% 19.89% -
Total Cost 128,075 113,023 114,876 110,769 114,646 105,014 133,838 -0.73%
-
Net Worth 186,015 179,499 170,831 166,449 162,766 154,440 149,116 3.75%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 6,649 6,236 6,233 7,829 6,638 6,656 23,162 -18.77%
Div Payout % 55.88% 40.78% 61.89% 81.22% 45.67% 49.97% 134.23% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 186,015 179,499 170,831 166,449 162,766 154,440 149,116 3.75%
NOSH 77,506 77,705 78,005 78,145 65,368 65,719 66,569 2.56%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 8.38% 11.74% 8.06% 8.01% 11.73% 11.25% 11.53% -
ROE 6.40% 8.52% 5.90% 5.79% 8.93% 8.63% 11.57% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 180.35 164.79 160.18 154.08 198.70 180.04 227.25 -3.77%
EPS 15.35 19.68 12.91 12.34 22.24 20.27 25.92 -8.35%
DPS 8.58 8.00 8.00 10.00 10.00 10.00 34.79 -20.80%
NAPS 2.40 2.31 2.19 2.13 2.49 2.35 2.24 1.15%
Adjusted Per Share Value based on latest NOSH - 78,145
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 58.55 53.63 52.34 50.43 54.40 49.56 63.36 -1.30%
EPS 4.98 6.41 4.22 4.04 6.09 5.58 7.23 -6.02%
DPS 2.79 2.61 2.61 3.28 2.78 2.79 9.70 -18.74%
NAPS 0.7791 0.7518 0.7155 0.6972 0.6818 0.6469 0.6246 3.75%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.70 1.30 1.35 1.47 1.71 1.40 1.40 -
P/RPS 0.94 0.79 0.84 0.95 0.86 0.78 0.62 7.17%
P/EPS 11.07 6.61 10.46 11.92 7.69 6.91 5.40 12.70%
EY 9.03 15.14 9.56 8.39 13.01 14.48 18.52 -11.27%
DY 5.05 6.15 5.93 6.80 5.85 7.14 24.85 -23.31%
P/NAPS 0.71 0.56 0.62 0.69 0.69 0.60 0.63 2.01%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 28/08/12 15/08/11 24/08/10 24/08/09 27/08/08 -
Price 1.59 1.21 1.24 1.23 1.43 1.45 1.25 -
P/RPS 0.88 0.73 0.77 0.80 0.72 0.81 0.55 8.14%
P/EPS 10.36 6.15 9.60 9.97 6.43 7.15 4.82 13.59%
EY 9.66 16.26 10.41 10.03 15.55 13.98 20.74 -11.95%
DY 5.40 6.61 6.45 8.13 6.99 6.90 27.84 -23.90%
P/NAPS 0.66 0.52 0.57 0.58 0.57 0.62 0.56 2.77%

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