[UPA] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 0.2%
YoY- -15.86%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 149,028 153,760 168,044 138,700 121,275 128,330 127,048 2.69%
PBT 34,872 21,063 19,623 17,314 16,407 14,498 14,980 15.10%
Tax -5,929 -4,517 -3,889 -5,094 -1,919 -4,569 -4,606 4.29%
NP 28,943 16,546 15,734 12,220 14,488 9,929 10,374 18.63%
-
NP to SH 28,845 16,693 15,906 12,412 14,752 9,929 10,374 18.56%
-
Tax Rate 17.00% 21.45% 19.82% 29.42% 11.70% 31.51% 30.75% -
Total Cost 120,085 137,214 152,310 126,480 106,787 118,401 116,674 0.48%
-
Net Worth 234,766 203,379 191,909 183,268 175,381 167,791 164,769 6.07%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 6,179 7,119 6,393 6,649 6,236 6,233 7,829 -3.86%
Div Payout % 21.42% 42.65% 40.19% 53.57% 42.28% 62.78% 75.47% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 234,766 203,379 191,909 183,268 175,381 167,791 164,769 6.07%
NOSH 79,581 77,330 77,382 77,656 77,602 78,042 78,461 0.23%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 19.42% 10.76% 9.36% 8.81% 11.95% 7.74% 8.17% -
ROE 12.29% 8.21% 8.29% 6.77% 8.41% 5.92% 6.30% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 187.26 198.83 217.16 178.61 156.28 164.44 161.92 2.45%
EPS 36.25 21.59 20.55 15.98 19.01 12.72 13.22 18.28%
DPS 7.77 9.21 8.26 8.56 8.00 8.00 9.98 -4.08%
NAPS 2.95 2.63 2.48 2.36 2.26 2.15 2.10 5.82%
Adjusted Per Share Value based on latest NOSH - 77,656
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 62.42 64.40 70.39 58.10 50.80 53.75 53.21 2.69%
EPS 12.08 6.99 6.66 5.20 6.18 4.16 4.35 18.53%
DPS 2.59 2.98 2.68 2.79 2.61 2.61 3.28 -3.85%
NAPS 0.9833 0.8519 0.8038 0.7676 0.7346 0.7028 0.6901 6.07%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.20 2.12 1.60 1.41 1.23 1.29 1.40 -
P/RPS 1.17 1.07 0.74 0.79 0.79 0.78 0.86 5.25%
P/EPS 6.07 9.82 7.78 8.82 6.47 10.14 10.59 -8.85%
EY 16.48 10.18 12.85 11.34 15.46 9.86 9.44 9.72%
DY 3.53 4.34 5.16 6.07 6.50 6.20 7.13 -11.04%
P/NAPS 0.75 0.81 0.65 0.60 0.54 0.60 0.67 1.89%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 23/05/16 26/05/15 29/05/14 22/05/13 29/05/12 23/05/11 -
Price 2.49 2.17 1.78 1.51 1.37 1.32 1.50 -
P/RPS 1.33 1.09 0.82 0.85 0.88 0.80 0.93 6.13%
P/EPS 6.87 10.05 8.66 9.45 7.21 10.38 11.34 -8.00%
EY 14.56 9.95 11.55 10.58 13.88 9.64 8.81 8.72%
DY 3.12 4.24 4.64 5.67 5.84 6.06 6.65 -11.83%
P/NAPS 0.84 0.83 0.72 0.64 0.61 0.61 0.71 2.83%

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