[UPA] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -16.69%
YoY- -34.17%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 39,235 24,667 35,508 30,475 31,135 21,957 33,440 11.27%
PBT 4,775 4,624 6,055 3,955 4,764 3,770 2,784 43.42%
Tax -1,134 -631 -1,454 -951 -1,158 -898 -515 69.49%
NP 3,641 3,993 4,601 3,004 3,606 2,872 2,269 37.18%
-
NP to SH 3,641 3,993 3,897 3,006 3,608 2,875 2,270 37.14%
-
Tax Rate 23.75% 13.65% 24.01% 24.05% 24.31% 23.82% 18.50% -
Total Cost 35,594 20,674 30,907 27,471 27,529 19,085 31,171 9.27%
-
Net Worth 162,766 161,716 157,340 151,944 154,440 153,226 150,445 5.40%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 6,638 - - - - -
Div Payout % - - 170.36% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 162,766 161,716 157,340 151,944 154,440 153,226 150,445 5.40%
NOSH 65,368 66,550 66,388 65,776 65,719 66,620 66,568 -1.20%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.28% 16.19% 12.96% 9.86% 11.58% 13.08% 6.79% -
ROE 2.24% 2.47% 2.48% 1.98% 2.34% 1.88% 1.51% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 60.02 37.07 53.49 46.33 47.38 32.96 50.23 12.64%
EPS 5.57 6.00 5.87 4.57 5.49 4.32 3.41 38.82%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.43 2.37 2.31 2.35 2.30 2.26 6.69%
Adjusted Per Share Value based on latest NOSH - 65,776
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 17.06 10.72 15.44 13.25 13.54 9.55 14.54 11.27%
EPS 1.58 1.74 1.69 1.31 1.57 1.25 0.99 36.68%
DPS 0.00 0.00 2.89 0.00 0.00 0.00 0.00 -
NAPS 0.7077 0.7031 0.6841 0.6606 0.6715 0.6662 0.6541 5.40%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.71 1.41 1.51 1.49 1.40 1.30 1.39 -
P/RPS 2.85 3.80 2.82 3.22 2.96 3.94 2.77 1.92%
P/EPS 30.70 23.50 25.72 32.60 25.50 30.12 40.76 -17.26%
EY 3.26 4.26 3.89 3.07 3.92 3.32 2.45 21.03%
DY 0.00 0.00 6.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.58 0.64 0.65 0.60 0.57 0.62 7.41%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 24/05/10 24/02/10 23/11/09 24/08/09 25/05/09 23/02/09 -
Price 1.43 1.46 1.47 1.48 1.45 1.30 1.19 -
P/RPS 2.38 3.94 2.75 3.19 3.06 3.94 2.37 0.28%
P/EPS 25.67 24.33 25.04 32.39 26.41 30.12 34.90 -18.56%
EY 3.90 4.11 3.99 3.09 3.79 3.32 2.87 22.75%
DY 0.00 0.00 6.80 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.62 0.64 0.62 0.57 0.53 4.98%

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