[UPA] QoQ 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- 29.64%
YoY- 71.67%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
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 29,809 39,235 24,667 35,508 30,475 31,135 21,957 22.58%
PBT 1,403 4,775 4,624 6,055 3,955 4,764 3,770 -48.23%
Tax -723 -1,134 -631 -1,454 -951 -1,158 -898 -13.44%
NP 680 3,641 3,993 4,601 3,004 3,606 2,872 -61.69%
-
NP to SH 680 3,641 3,993 3,897 3,006 3,608 2,875 -61.72%
-
Tax Rate 51.53% 23.75% 13.65% 24.01% 24.05% 24.31% 23.82% -
Total Cost 29,129 35,594 20,674 30,907 27,471 27,529 19,085 32.52%
-
Net Worth 157,885 162,766 161,716 157,340 151,944 154,440 153,226 2.01%
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 % - - - 170.36% - - - -
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 157,885 162,766 161,716 157,340 151,944 154,440 153,226 2.01%
NOSH 78,160 65,368 66,550 66,388 65,776 65,719 66,620 11.22%
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 2.28% 9.28% 16.19% 12.96% 9.86% 11.58% 13.08% -
ROE 0.43% 2.24% 2.47% 2.48% 1.98% 2.34% 1.88% -
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 38.14 60.02 37.07 53.49 46.33 47.38 32.96 10.21%
EPS 0.87 5.57 6.00 5.87 4.57 5.49 4.32 -65.60%
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 12.96 17.06 10.72 15.44 13.25 13.54 9.55 22.55%
EPS 0.30 1.58 1.74 1.69 1.31 1.57 1.25 -61.34%
DPS 0.00 0.00 0.00 2.89 0.00 0.00 0.00 -
NAPS 0.6865 0.7077 0.7031 0.6841 0.6606 0.6715 0.6662 2.01%
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 3.72 2.85 3.80 2.82 3.22 2.96 3.94 -3.75%
P/EPS 163.22 30.70 23.50 25.72 32.60 25.50 30.12 208.19%
EY 0.61 3.26 4.26 3.89 3.07 3.92 3.32 -67.64%
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 3.70 2.38 3.94 2.75 3.19 3.06 3.94 -4.09%
P/EPS 162.07 25.67 24.33 25.04 32.39 26.41 30.12 206.75%
EY 0.62 3.90 4.11 3.99 3.09 3.79 3.32 -67.29%
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