[UPA] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 6.38%
YoY- -6.93%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 124,948 127,804 98,668 119,075 111,422 106,184 87,828 26.46%
PBT 14,402 18,798 18,496 18,619 16,652 17,068 15,080 -3.01%
Tax -3,317 -3,530 -2,524 -4,458 -4,005 -4,106 -3,592 -5.16%
NP 11,085 15,268 15,972 14,161 12,646 12,962 11,488 -2.35%
-
NP to SH 11,085 15,268 15,972 13,464 12,656 12,972 11,500 -2.41%
-
Tax Rate 23.03% 18.78% 13.65% 23.94% 24.05% 24.06% 23.82% -
Total Cost 113,862 112,536 82,696 104,914 98,776 93,222 76,340 30.51%
-
Net Worth 158,138 162,745 161,716 157,322 151,950 154,585 153,226 2.12%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 6,638 - - - -
Div Payout % - - - 49.30% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 158,138 162,745 161,716 157,322 151,950 154,585 153,226 2.12%
NOSH 78,286 65,359 66,550 66,380 65,779 65,780 66,620 11.34%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.87% 11.95% 16.19% 11.89% 11.35% 12.21% 13.08% -
ROE 7.01% 9.38% 9.88% 8.56% 8.33% 8.39% 7.51% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 159.60 195.54 148.26 179.38 169.39 161.42 131.83 13.57%
EPS 14.16 23.36 24.00 20.50 19.24 19.72 17.28 -12.42%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.02 2.49 2.43 2.37 2.31 2.35 2.30 -8.28%
Adjusted Per Share Value based on latest NOSH - 66,388
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 54.33 55.57 42.90 51.77 48.44 46.17 38.19 26.46%
EPS 4.82 6.64 6.94 5.85 5.50 5.64 5.00 -2.41%
DPS 0.00 0.00 0.00 2.89 0.00 0.00 0.00 -
NAPS 0.6876 0.7076 0.7031 0.684 0.6607 0.6721 0.6662 2.12%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.42 1.71 1.41 1.51 1.49 1.40 1.30 -
P/RPS 0.89 0.87 0.95 0.84 0.88 0.87 0.99 -6.84%
P/EPS 10.03 7.32 5.87 7.44 7.74 7.10 7.53 21.03%
EY 9.97 13.66 17.02 13.43 12.91 14.09 13.28 -17.38%
DY 0.00 0.00 0.00 6.62 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.58 0.64 0.65 0.60 0.57 14.66%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 24/05/10 24/02/10 23/11/09 24/08/09 25/05/09 -
Price 1.41 1.43 1.46 1.47 1.48 1.45 1.30 -
P/RPS 0.88 0.73 0.98 0.82 0.87 0.90 0.99 -7.54%
P/EPS 9.96 6.12 6.08 7.25 7.69 7.35 7.53 20.47%
EY 10.04 16.34 16.44 13.80 13.00 13.60 13.28 -16.99%
DY 0.00 0.00 0.00 6.80 0.00 0.00 0.00 -
P/NAPS 0.70 0.57 0.60 0.62 0.64 0.62 0.57 14.66%

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