[UPA] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -14.12%
YoY- -14.78%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 63,489 63,717 68,990 58,881 60,630 61,054 49,981 17.30%
PBT 11,170 11,320 12,019 9,124 10,592 10,618 9,519 11.26%
Tax -2,638 -2,791 -2,834 -2,105 -2,419 -2,418 -1,672 35.56%
NP 8,532 8,529 9,185 7,019 8,173 8,200 7,847 5.74%
-
NP to SH 8,532 8,529 9,185 7,019 8,173 8,200 7,847 5.74%
-
Tax Rate 23.62% 24.66% 23.58% 23.07% 22.84% 22.77% 17.56% -
Total Cost 54,957 55,188 59,805 51,862 52,457 52,854 42,134 19.39%
-
Net Worth 80,116 76,692 77,377 73,878 72,449 71,371 69,250 10.21%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - 1,995 -
Div Payout % - - - - - - 25.43% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 80,116 76,692 77,377 73,878 72,449 71,371 69,250 10.21%
NOSH 34,985 35,019 35,012 35,013 34,999 34,985 34,974 0.02%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 13.44% 13.39% 13.31% 11.92% 13.48% 13.43% 15.70% -
ROE 10.65% 11.12% 11.87% 9.50% 11.28% 11.49% 11.33% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 181.47 181.95 197.04 168.17 173.23 174.51 142.91 17.28%
EPS 24.39 24.36 26.23 20.05 23.35 23.44 22.44 5.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.76 -
NAPS 2.29 2.19 2.21 2.11 2.07 2.04 1.98 10.19%
Adjusted Per Share Value based on latest NOSH - 35,013
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 26.59 26.69 28.90 24.66 25.40 25.57 20.93 17.31%
EPS 3.57 3.57 3.85 2.94 3.42 3.43 3.29 5.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.84 -
NAPS 0.3356 0.3212 0.3241 0.3094 0.3035 0.2989 0.2901 10.21%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.92 1.71 1.57 1.60 1.52 2.00 2.30 -
P/RPS 1.06 0.94 0.80 0.95 0.88 1.15 1.61 -24.33%
P/EPS 7.87 7.02 5.98 7.98 6.51 8.53 10.25 -16.16%
EY 12.70 14.24 16.71 12.53 15.36 11.72 9.75 19.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
P/NAPS 0.84 0.78 0.71 0.76 0.73 0.98 1.16 -19.37%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 30/05/02 28/02/02 29/11/01 29/08/01 31/05/01 15/03/01 29/11/00 -
Price 2.00 1.86 1.54 1.72 1.51 1.68 2.09 -
P/RPS 1.10 1.02 0.78 1.02 0.87 0.96 1.46 -17.21%
P/EPS 8.20 7.64 5.87 8.58 6.47 7.17 9.32 -8.18%
EY 12.19 13.09 17.03 11.65 15.46 13.95 10.74 8.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.76 -
P/NAPS 0.87 0.85 0.70 0.82 0.73 0.82 1.06 -12.34%

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