[UPA] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -1.22%
YoY- -28.31%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 139,104 145,249 174,961 139,100 134,137 123,571 124,184 1.90%
PBT 65,852 16,355 21,721 16,383 18,946 12,981 17,560 24.61%
Tax -9,970 -3,999 -3,789 -4,821 -2,814 -4,366 -4,869 12.67%
NP 55,882 12,356 17,932 11,562 16,132 8,615 12,691 27.99%
-
NP to SH 55,784 12,503 18,104 11,754 16,396 8,615 12,691 27.95%
-
Tax Rate 15.14% 24.45% 17.44% 29.43% 14.85% 33.63% 27.73% -
Total Cost 83,222 132,893 157,029 127,538 118,005 114,956 111,493 -4.75%
-
Net Worth 244,748 200,064 193,997 182,970 177,830 168,213 164,694 6.81%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 13,900 7,119 6,393 6,649 6,236 6,233 7,829 10.03%
Div Payout % 24.92% 56.94% 35.31% 56.57% 38.04% 72.35% 61.69% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 244,748 200,064 193,997 182,970 177,830 168,213 164,694 6.81%
NOSH 79,581 77,244 77,289 77,529 77,655 77,876 78,054 0.32%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 40.17% 8.51% 10.25% 8.31% 12.03% 6.97% 10.22% -
ROE 22.79% 6.25% 9.33% 6.42% 9.22% 5.12% 7.71% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 180.17 188.04 226.37 179.41 172.73 158.68 159.10 2.09%
EPS 72.25 16.19 23.42 15.16 21.11 11.06 16.26 28.19%
DPS 18.00 9.22 8.27 8.58 8.00 8.00 10.00 10.28%
NAPS 3.17 2.59 2.51 2.36 2.29 2.16 2.11 7.01%
Adjusted Per Share Value based on latest NOSH - 77,529
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 58.26 60.84 73.28 58.26 56.18 51.76 52.02 1.90%
EPS 23.37 5.24 7.58 4.92 6.87 3.61 5.32 27.94%
DPS 5.82 2.98 2.68 2.79 2.61 2.61 3.28 10.01%
NAPS 1.0251 0.838 0.8126 0.7664 0.7449 0.7046 0.6898 6.81%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.45 2.05 1.53 1.58 1.29 1.28 1.22 -
P/RPS 1.36 1.09 0.68 0.88 0.75 0.81 0.77 9.93%
P/EPS 3.39 12.67 6.53 10.42 6.11 11.57 7.50 -12.38%
EY 29.49 7.90 15.31 9.60 16.37 8.64 13.33 14.13%
DY 7.35 4.50 5.41 5.43 6.20 6.25 8.20 -1.80%
P/NAPS 0.77 0.79 0.61 0.67 0.56 0.59 0.58 4.83%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 21/11/16 23/11/15 24/11/14 25/11/13 23/11/12 21/11/11 -
Price 2.45 2.24 1.85 1.53 1.31 1.28 1.22 -
P/RPS 1.36 1.19 0.82 0.85 0.76 0.81 0.77 9.93%
P/EPS 3.39 13.84 7.90 10.09 6.20 11.57 7.50 -12.38%
EY 29.49 7.23 12.66 9.91 16.12 8.64 13.33 14.13%
DY 7.35 4.11 4.47 5.61 6.11 6.25 8.20 -1.80%
P/NAPS 0.77 0.86 0.74 0.65 0.57 0.59 0.58 4.83%

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