[UPA] YoY TTM 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- -4.13%
YoY- -22.19%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 138,339 160,328 167,334 139,782 128,051 124,948 120,409 2.33%
PBT 64,031 21,743 18,777 16,913 17,646 14,680 13,897 28.96%
Tax -9,412 -5,038 -3,316 -5,206 -2,618 -4,608 -4,257 14.12%
NP 54,619 16,705 15,461 11,707 15,028 10,072 9,640 33.48%
-
NP to SH 54,521 16,852 15,633 11,899 15,292 10,072 9,640 33.44%
-
Tax Rate 14.70% 23.17% 17.66% 30.78% 14.84% 31.39% 30.63% -
Total Cost 83,720 143,623 151,873 128,075 113,023 114,876 110,769 -4.55%
-
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 13,900 7,119 6,393 6,649 6,236 6,233 7,829 10.03%
Div Payout % 25.50% 42.25% 40.90% 55.88% 40.78% 61.89% 81.22% -
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 39.48% 10.42% 9.24% 8.38% 11.74% 8.06% 8.01% -
ROE 21.33% 8.19% 8.06% 6.40% 8.52% 5.90% 5.79% -
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 179.18 207.24 216.63 180.35 164.79 160.18 154.08 2.54%
EPS 70.62 21.78 20.24 15.35 19.68 12.91 12.34 33.70%
DPS 18.00 9.20 8.28 8.58 8.00 8.00 10.00 10.28%
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 57.94 67.15 70.09 58.55 53.63 52.34 50.43 2.33%
EPS 22.84 7.06 6.55 4.98 6.41 4.22 4.04 33.43%
DPS 5.82 2.98 2.68 2.79 2.61 2.61 3.28 10.01%
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 1.34 1.06 0.82 0.94 0.79 0.84 0.95 5.89%
P/EPS 3.40 10.10 8.80 11.07 6.61 10.46 11.92 -18.85%
EY 29.42 9.90 11.37 9.03 15.14 9.56 8.39 23.23%
DY 7.50 4.18 4.65 5.05 6.15 5.93 6.80 1.64%
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 1.40 1.00 0.72 0.88 0.73 0.77 0.80 9.76%
P/EPS 3.54 9.50 7.71 10.36 6.15 9.60 9.97 -15.83%
EY 28.25 10.52 12.97 9.66 16.26 10.41 10.03 18.81%
DY 7.20 4.45 5.31 5.40 6.61 6.45 8.13 -2.00%
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