[UPA] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -20.5%
YoY- -15.07%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 119,075 111,422 106,184 87,828 138,344 140,229 146,760 -12.97%
PBT 18,619 16,652 17,068 15,080 19,144 22,572 22,806 -12.61%
Tax -4,458 -4,005 -4,106 -3,592 -4,685 -5,560 -6,414 -21.48%
NP 14,161 12,646 12,962 11,488 14,459 17,012 16,392 -9.26%
-
NP to SH 13,464 12,656 12,972 11,500 14,466 17,018 16,396 -12.27%
-
Tax Rate 23.94% 24.05% 24.06% 23.82% 24.47% 24.63% 28.12% -
Total Cost 104,914 98,776 93,222 76,340 123,885 123,217 130,368 -13.44%
-
Net Worth 157,322 151,950 154,585 153,226 149,741 148,403 149,054 3.65%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,638 - - - 6,655 - - -
Div Payout % 49.30% - - - 46.01% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 157,322 151,950 154,585 153,226 149,741 148,403 149,054 3.65%
NOSH 66,380 65,779 65,780 66,620 66,551 66,548 66,542 -0.16%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.89% 11.35% 12.21% 13.08% 10.45% 12.13% 11.17% -
ROE 8.56% 8.33% 8.39% 7.51% 9.66% 11.47% 11.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 179.38 169.39 161.42 131.83 207.87 210.72 220.55 -12.83%
EPS 20.50 19.24 19.72 17.28 21.88 25.57 24.64 -11.51%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.37 2.31 2.35 2.30 2.25 2.23 2.24 3.82%
Adjusted Per Share Value based on latest NOSH - 66,620
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 51.77 48.44 46.17 38.19 60.15 60.97 63.81 -12.97%
EPS 5.85 5.50 5.64 5.00 6.29 7.40 7.13 -12.32%
DPS 2.89 0.00 0.00 0.00 2.89 0.00 0.00 -
NAPS 0.684 0.6607 0.6721 0.6662 0.651 0.6452 0.6481 3.64%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.51 1.49 1.40 1.30 1.39 1.43 1.40 -
P/RPS 0.84 0.88 0.87 0.99 0.67 0.68 0.63 21.07%
P/EPS 7.44 7.74 7.10 7.53 6.39 5.59 5.68 19.65%
EY 13.43 12.91 14.09 13.28 15.64 17.88 17.60 -16.45%
DY 6.62 0.00 0.00 0.00 7.19 0.00 0.00 -
P/NAPS 0.64 0.65 0.60 0.57 0.62 0.64 0.63 1.05%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 24/08/09 25/05/09 23/02/09 26/11/08 27/08/08 -
Price 1.47 1.48 1.45 1.30 1.19 1.26 1.25 -
P/RPS 0.82 0.87 0.90 0.99 0.57 0.60 0.57 27.35%
P/EPS 7.25 7.69 7.35 7.53 5.47 4.93 5.07 26.84%
EY 13.80 13.00 13.60 13.28 18.27 20.30 19.71 -21.10%
DY 6.80 0.00 0.00 0.00 8.40 0.00 0.00 -
P/NAPS 0.62 0.64 0.62 0.57 0.53 0.57 0.56 7.00%

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