[UPA] QoQ Cumulative 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- -80.13%
YoY- -15.07%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative 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 83,567 53,092 21,957 138,344 105,172 73,380 37.96%
PBT 18,619 12,489 8,534 3,770 19,144 16,929 11,403 38.53%
Tax -4,458 -3,004 -2,053 -898 -4,685 -4,170 -3,207 24.48%
NP 14,161 9,485 6,481 2,872 14,459 12,759 8,196 43.84%
-
NP to SH 13,464 9,492 6,486 2,875 14,466 12,764 8,198 39.07%
-
Tax Rate 23.94% 24.05% 24.06% 23.82% 24.47% 24.63% 28.12% -
Total Cost 104,914 74,082 46,611 19,085 123,885 92,413 65,184 37.22%
-
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% 6.25% 4.20% 1.88% 9.66% 8.60% 5.50% -
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 179.38 127.04 80.71 32.96 207.87 158.04 110.28 38.18%
EPS 20.50 14.43 9.86 4.32 21.88 19.18 12.32 40.28%
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 49.88 35.00 22.24 9.20 57.95 44.05 30.74 37.96%
EPS 5.64 3.98 2.72 1.20 6.06 5.35 3.43 39.18%
DPS 2.78 0.00 0.00 0.00 2.79 0.00 0.00 -
NAPS 0.659 0.6365 0.6475 0.6418 0.6272 0.6216 0.6243 3.66%
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 1.17 1.73 3.94 0.67 0.90 1.27 -24.02%
P/EPS 7.44 10.33 14.20 30.12 6.39 7.46 11.36 -24.52%
EY 13.43 9.68 7.04 3.32 15.64 13.41 8.80 32.45%
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 1.16 1.80 3.94 0.57 0.80 1.13 -19.20%
P/EPS 7.25 10.26 14.71 30.12 5.47 6.57 10.15 -20.04%
EY 13.80 9.75 6.80 3.32 18.27 15.22 9.86 25.04%
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