[UPA] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -10.8%
YoY- 3.95%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 88,258 83,188 52,608 79,508 71,337 56,974 38,340 74.25%
PBT 15,661 14,542 9,132 12,393 12,576 7,818 5,744 95.04%
Tax -2,548 -2,716 -2,556 -3,527 -2,636 -1,616 -944 93.74%
NP 13,113 11,826 6,576 8,866 9,940 6,202 4,800 95.30%
-
NP to SH 13,113 11,826 6,576 8,866 9,940 6,202 4,800 95.30%
-
Tax Rate 16.27% 18.68% 27.99% 28.46% 20.96% 20.67% 16.43% -
Total Cost 75,145 71,362 46,032 70,642 61,397 50,772 33,540 71.13%
-
Net Worth 89,632 87,535 83,511 81,381 84,437 81,899 80,116 7.76%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 2,625 - - - -
Div Payout % - - - 29.61% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 89,632 87,535 83,511 81,381 84,437 81,899 80,116 7.76%
NOSH 61,392 43,767 43,723 43,753 43,749 35,000 34,985 45.43%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 14.86% 14.22% 12.50% 11.15% 13.93% 10.89% 12.52% -
ROE 14.63% 13.51% 7.87% 10.89% 11.77% 7.57% 5.99% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 143.76 190.07 120.32 181.72 163.06 162.78 109.59 19.81%
EPS 21.36 27.02 15.04 14.47 22.72 17.72 13.72 34.29%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.46 2.00 1.91 1.86 1.93 2.34 2.29 -25.90%
Adjusted Per Share Value based on latest NOSH - 43,768
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 36.97 34.84 22.04 33.30 29.88 23.86 16.06 74.25%
EPS 5.49 4.95 2.75 3.71 4.16 2.60 2.01 95.27%
DPS 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
NAPS 0.3754 0.3666 0.3498 0.3409 0.3537 0.343 0.3356 7.75%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.44 1.70 1.43 1.45 1.43 2.05 1.92 -
P/RPS 1.00 0.89 1.19 0.80 0.88 1.26 1.75 -31.11%
P/EPS 6.74 6.29 9.51 7.16 6.29 11.57 13.99 -38.51%
EY 14.83 15.89 10.52 13.97 15.89 8.64 7.15 62.56%
DY 0.00 0.00 0.00 4.14 0.00 0.00 0.00 -
P/NAPS 0.99 0.85 0.75 0.78 0.74 0.88 0.84 11.56%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 29/05/03 27/02/03 26/11/02 29/08/02 30/05/02 -
Price 1.55 1.35 1.56 1.45 1.48 1.47 2.00 -
P/RPS 1.08 0.71 1.30 0.80 0.91 0.90 1.83 -29.61%
P/EPS 7.26 5.00 10.37 7.16 6.51 8.30 14.58 -37.15%
EY 13.78 20.01 9.64 13.97 15.35 12.05 6.86 59.13%
DY 0.00 0.00 0.00 4.14 0.00 0.00 0.00 -
P/NAPS 1.06 0.68 0.82 0.78 0.77 0.63 0.87 14.06%

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