[UPA] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -15.0%
YoY- -5.07%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 111,422 106,184 87,828 138,344 140,229 146,760 117,884 -3.68%
PBT 16,652 17,068 15,080 19,144 22,572 22,806 17,484 -3.19%
Tax -4,005 -4,106 -3,592 -4,685 -5,560 -6,414 -3,948 0.95%
NP 12,646 12,962 11,488 14,459 17,012 16,392 13,536 -4.42%
-
NP to SH 12,656 12,972 11,500 14,466 17,018 16,396 13,540 -4.39%
-
Tax Rate 24.05% 24.06% 23.82% 24.47% 24.63% 28.12% 22.58% -
Total Cost 98,776 93,222 76,340 123,885 123,217 130,368 104,348 -3.58%
-
Net Worth 151,950 154,585 153,226 149,741 148,403 149,054 144,311 3.49%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 6,655 - - - -
Div Payout % - - - 46.01% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 151,950 154,585 153,226 149,741 148,403 149,054 144,311 3.49%
NOSH 65,779 65,780 66,620 66,551 66,548 66,542 66,502 -0.72%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.35% 12.21% 13.08% 10.45% 12.13% 11.17% 11.48% -
ROE 8.33% 8.39% 7.51% 9.66% 11.47% 11.00% 9.38% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 169.39 161.42 131.83 207.87 210.72 220.55 177.26 -2.97%
EPS 19.24 19.72 17.28 21.88 25.57 24.64 20.36 -3.69%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.31 2.35 2.30 2.25 2.23 2.24 2.17 4.25%
Adjusted Per Share Value based on latest NOSH - 66,568
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 48.44 46.17 38.19 60.15 60.97 63.81 51.25 -3.68%
EPS 5.50 5.64 5.00 6.29 7.40 7.13 5.89 -4.46%
DPS 0.00 0.00 0.00 2.89 0.00 0.00 0.00 -
NAPS 0.6607 0.6721 0.6662 0.651 0.6452 0.6481 0.6274 3.50%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.49 1.40 1.30 1.39 1.43 1.40 1.35 -
P/RPS 0.88 0.87 0.99 0.67 0.68 0.63 0.76 10.25%
P/EPS 7.74 7.10 7.53 6.39 5.59 5.68 6.63 10.86%
EY 12.91 14.09 13.28 15.64 17.88 17.60 15.08 -9.83%
DY 0.00 0.00 0.00 7.19 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.57 0.62 0.64 0.63 0.62 3.19%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 24/08/09 25/05/09 23/02/09 26/11/08 27/08/08 26/05/08 -
Price 1.48 1.45 1.30 1.19 1.26 1.25 1.47 -
P/RPS 0.87 0.90 0.99 0.57 0.60 0.57 0.83 3.18%
P/EPS 7.69 7.35 7.53 5.47 4.93 5.07 7.22 4.29%
EY 13.00 13.60 13.28 18.27 20.30 19.71 13.85 -4.13%
DY 0.00 0.00 0.00 8.40 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 0.57 0.53 0.57 0.56 0.68 -3.95%

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