[UPA] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -4.84%
YoY- 4.01%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 71,337 56,974 38,340 63,717 60,421 50,686 39,252 48.87%
PBT 12,576 7,818 5,744 11,320 11,774 7,012 6,344 57.73%
Tax -2,636 -1,616 -944 -2,791 -2,812 -2,062 -1,556 42.06%
NP 9,940 6,202 4,800 8,529 8,962 4,950 4,788 62.66%
-
NP to SH 9,940 6,202 4,800 8,529 8,962 4,950 4,788 62.66%
-
Tax Rate 20.96% 20.67% 16.43% 24.66% 23.88% 29.41% 24.53% -
Total Cost 61,397 50,772 33,540 55,188 51,458 45,736 34,464 46.90%
-
Net Worth 84,437 81,899 80,116 76,645 77,332 73,864 72,449 10.73%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 84,437 81,899 80,116 76,645 77,332 73,864 72,449 10.73%
NOSH 43,749 35,000 34,985 34,997 34,992 35,007 34,999 16.02%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 13.93% 10.89% 12.52% 13.39% 14.83% 9.77% 12.20% -
ROE 11.77% 7.57% 5.99% 11.13% 11.59% 6.70% 6.61% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 163.06 162.78 109.59 182.06 172.67 144.79 112.15 28.31%
EPS 22.72 17.72 13.72 24.37 25.61 14.14 13.68 40.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 2.34 2.29 2.19 2.21 2.11 2.07 -4.55%
Adjusted Per Share Value based on latest NOSH - 35,019
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 29.88 23.86 16.06 26.69 25.31 21.23 16.44 48.87%
EPS 4.16 2.60 2.01 3.57 3.75 2.07 2.01 62.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3537 0.343 0.3356 0.321 0.3239 0.3094 0.3035 10.73%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.43 2.05 1.92 1.71 1.57 1.60 1.52 -
P/RPS 0.88 1.26 1.75 0.94 0.91 1.11 1.36 -25.16%
P/EPS 6.29 11.57 13.99 7.02 6.13 11.32 11.11 -31.53%
EY 15.89 8.64 7.15 14.25 16.31 8.84 9.00 46.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.88 0.84 0.78 0.71 0.76 0.73 0.91%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 29/08/02 30/05/02 28/02/02 29/11/01 29/08/01 31/05/01 -
Price 1.48 1.47 2.00 1.86 1.54 1.72 1.51 -
P/RPS 0.91 0.90 1.83 1.02 0.89 1.19 1.35 -23.10%
P/EPS 6.51 8.30 14.58 7.63 6.01 12.16 11.04 -29.65%
EY 15.35 12.05 6.86 13.10 16.63 8.22 9.06 42.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.63 0.87 0.85 0.70 0.82 0.73 3.61%

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