[UPA] QoQ Annualized Quarter 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- 306.25%
YoY- -56.58%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 93,028 127,474 118,108 109,994 89,604 129,314 124,948 -17.83%
PBT 9,968 12,686 12,605 8,776 2,784 18,684 14,402 -21.73%
Tax -2,632 -3,911 -3,210 -2,146 -1,152 -4,594 -3,317 -14.27%
NP 7,336 8,775 9,394 6,630 1,632 14,090 11,085 -24.03%
-
NP to SH 7,336 8,775 9,394 6,630 1,632 14,090 11,085 -24.03%
-
Tax Rate 26.40% 30.83% 25.47% 24.45% 41.38% 24.59% 23.03% -
Total Cost 85,692 118,699 108,713 103,364 87,972 115,224 113,862 -17.24%
-
Net Worth 167,791 166,159 164,640 166,140 164,769 163,624 158,138 4.02%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 6,240 - - - 7,828 - -
Div Payout % - 71.12% - - - 55.56% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 167,791 166,159 164,640 166,140 164,769 163,624 158,138 4.02%
NOSH 78,042 78,009 78,028 78,000 78,461 78,289 78,286 -0.20%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.89% 6.88% 7.95% 6.03% 1.82% 10.90% 8.87% -
ROE 4.37% 5.28% 5.71% 3.99% 0.99% 8.61% 7.01% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 119.20 163.41 151.36 141.02 114.20 165.17 159.60 -17.66%
EPS 9.40 11.24 12.04 8.50 2.08 17.99 14.16 -23.88%
DPS 0.00 8.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.15 2.13 2.11 2.13 2.10 2.09 2.02 4.24%
Adjusted Per Share Value based on latest NOSH - 78,145
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 40.45 55.42 51.35 47.82 38.96 56.22 54.33 -17.83%
EPS 3.19 3.82 4.08 2.88 0.71 6.13 4.82 -24.03%
DPS 0.00 2.71 0.00 0.00 0.00 3.40 0.00 -
NAPS 0.7295 0.7224 0.7158 0.7223 0.7164 0.7114 0.6876 4.01%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.29 1.39 1.22 1.47 1.40 1.38 1.42 -
P/RPS 1.08 0.85 0.81 1.04 1.23 0.84 0.89 13.75%
P/EPS 13.72 12.36 10.13 17.29 67.31 7.67 10.03 23.20%
EY 7.29 8.09 9.87 5.78 1.49 13.04 9.97 -18.82%
DY 0.00 5.76 0.00 0.00 0.00 7.25 0.00 -
P/NAPS 0.60 0.65 0.58 0.69 0.67 0.66 0.70 -9.75%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 21/11/11 15/08/11 23/05/11 25/02/11 29/11/10 -
Price 1.32 1.38 1.22 1.23 1.50 1.33 1.41 -
P/RPS 1.11 0.84 0.81 0.87 1.31 0.81 0.88 16.72%
P/EPS 14.04 12.27 10.13 14.47 72.12 7.39 9.96 25.69%
EY 7.12 8.15 9.87 6.91 1.39 13.53 10.04 -20.45%
DY 0.00 5.80 0.00 0.00 0.00 7.52 0.00 -
P/NAPS 0.61 0.65 0.58 0.58 0.71 0.64 0.70 -8.75%

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