[UPA] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -70.34%
YoY- 38.89%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 129,314 93,711 63,902 24,667 119,075 83,567 53,092 80.73%
PBT 18,684 10,802 9,399 4,624 18,619 12,489 8,534 68.36%
Tax -4,594 -2,488 -1,765 -631 -4,458 -3,004 -2,053 70.83%
NP 14,090 8,314 7,634 3,993 14,161 9,485 6,481 67.58%
-
NP to SH 14,090 8,314 7,634 3,993 13,464 9,492 6,486 67.49%
-
Tax Rate 24.59% 23.03% 18.78% 13.65% 23.94% 24.05% 24.06% -
Total Cost 115,224 85,397 56,268 20,674 104,914 74,082 46,611 82.52%
-
Net Worth 163,624 158,138 162,745 161,716 157,322 151,950 154,585 3.85%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 7,828 - - - 6,638 - - -
Div Payout % 55.56% - - - 49.30% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 163,624 158,138 162,745 161,716 157,322 151,950 154,585 3.85%
NOSH 78,289 78,286 65,359 66,550 66,380 65,779 65,780 12.27%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.90% 8.87% 11.95% 16.19% 11.89% 11.35% 12.21% -
ROE 8.61% 5.26% 4.69% 2.47% 8.56% 6.25% 4.20% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 165.17 119.70 97.77 37.07 179.38 127.04 80.71 60.97%
EPS 17.99 10.62 11.68 6.00 20.50 14.43 9.86 49.15%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.09 2.02 2.49 2.43 2.37 2.31 2.35 -7.49%
Adjusted Per Share Value based on latest NOSH - 66,550
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 56.22 40.74 27.78 10.72 51.77 36.33 23.08 80.74%
EPS 6.13 3.61 3.32 1.74 5.85 4.13 2.82 67.56%
DPS 3.40 0.00 0.00 0.00 2.89 0.00 0.00 -
NAPS 0.7114 0.6876 0.7076 0.7031 0.684 0.6607 0.6721 3.85%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.38 1.42 1.71 1.41 1.51 1.49 1.40 -
P/RPS 0.84 1.19 1.75 3.80 0.84 1.17 1.73 -38.14%
P/EPS 7.67 13.37 14.64 23.50 7.44 10.33 14.20 -33.60%
EY 13.04 7.48 6.83 4.26 13.43 9.68 7.04 50.65%
DY 7.25 0.00 0.00 0.00 6.62 0.00 0.00 -
P/NAPS 0.66 0.70 0.69 0.58 0.64 0.65 0.60 6.54%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 24/08/10 24/05/10 24/02/10 23/11/09 24/08/09 -
Price 1.33 1.41 1.43 1.46 1.47 1.48 1.45 -
P/RPS 0.81 1.18 1.46 3.94 0.82 1.16 1.80 -41.19%
P/EPS 7.39 13.28 12.24 24.33 7.25 10.26 14.71 -36.72%
EY 13.53 7.53 8.17 4.11 13.80 9.75 6.80 57.99%
DY 7.52 0.00 0.00 0.00 6.80 0.00 0.00 -
P/NAPS 0.64 0.70 0.57 0.60 0.62 0.64 0.62 2.13%

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