[UPA] YoY TTM 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- 63.97%
YoY- 66.13%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 171,124 148,864 134,100 120,304 127,474 129,314 119,075 6.22%
PBT 23,283 17,847 16,998 15,902 12,702 18,908 18,544 3.86%
Tax -4,600 -3,590 -4,803 -2,040 -4,199 -4,949 -4,461 0.51%
NP 18,683 14,257 12,195 13,862 8,503 13,959 14,083 4.82%
-
NP to SH 18,830 14,429 12,387 14,126 8,503 13,959 13,386 5.84%
-
Tax Rate 19.76% 20.12% 28.26% 12.83% 33.06% 26.17% 24.06% -
Total Cost 152,441 134,607 121,905 106,442 118,971 115,355 104,992 6.40%
-
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 % 37.81% 44.31% 53.68% 44.15% 73.31% 56.09% 49.60% -
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 10.92% 9.58% 9.09% 11.52% 6.67% 10.79% 11.83% -
ROE 9.16% 7.43% 6.42% 9.06% 5.15% 8.53% 8.51% -
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 216.33 186.28 161.34 154.32 163.61 165.16 179.36 3.17%
EPS 23.80 18.06 14.90 18.12 10.91 17.83 20.16 2.80%
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 71.68 62.35 56.17 50.39 53.39 54.16 49.88 6.22%
EPS 7.89 6.04 5.19 5.92 3.56 5.85 5.61 5.84%
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 1.00 0.83 0.84 0.80 0.85 0.84 0.84 2.94%
P/EPS 9.07 8.58 9.06 6.79 12.74 7.74 7.49 3.23%
EY 11.02 11.65 11.04 14.73 7.85 12.92 13.35 -3.14%
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 1.03 0.89 0.86 0.81 0.84 0.81 0.82 3.87%
P/EPS 9.33 9.19 9.33 6.90 12.65 7.46 7.29 4.19%
EY 10.72 10.88 10.72 14.50 7.91 13.41 13.72 -4.02%
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