[UPA] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 4.63%
YoY- 15.78%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 131,098 138,612 141,684 151,281 144,749 139,292 136,181 -2.50%
PBT 19,112 19,713 20,269 21,774 19,752 18,247 15,549 14.73%
Tax -4,596 -4,685 -3,777 -4,331 -3,073 -2,822 -3,731 14.89%
NP 14,516 15,028 16,492 17,443 16,679 15,425 11,818 14.67%
-
NP to SH 14,526 15,036 16,306 17,256 16,493 15,240 11,824 14.69%
-
Tax Rate 24.05% 23.77% 18.63% 19.89% 15.56% 15.47% 24.00% -
Total Cost 116,582 123,584 125,192 133,838 128,070 123,867 124,363 -4.21%
-
Net Worth 153,226 150,445 148,428 149,116 144,311 491,041 136,092 8.21%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 6,656 6,656 23,162 23,162 23,162 23,162 6,631 0.25%
Div Payout % 45.83% 44.27% 142.05% 134.23% 140.44% 151.98% 56.09% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 153,226 150,445 148,428 149,116 144,311 491,041 136,092 8.21%
NOSH 66,620 66,568 66,559 66,569 66,502 238,745 65,744 0.88%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 11.07% 10.84% 11.64% 11.53% 11.52% 11.07% 8.68% -
ROE 9.48% 9.99% 10.99% 11.57% 11.43% 3.10% 8.69% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 196.78 208.22 212.87 227.25 217.66 60.14 207.14 -3.35%
EPS 21.80 22.59 24.50 25.92 24.80 6.58 17.98 13.69%
DPS 10.00 10.00 34.80 34.79 34.83 10.00 10.00 0.00%
NAPS 2.30 2.26 2.23 2.24 2.17 2.12 2.07 7.26%
Adjusted Per Share Value based on latest NOSH - 66,569
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 57.00 60.27 61.60 65.77 62.93 60.56 59.21 -2.50%
EPS 6.32 6.54 7.09 7.50 7.17 6.63 5.14 14.75%
DPS 2.89 2.89 10.07 10.07 10.07 10.07 2.88 0.23%
NAPS 0.6662 0.6541 0.6453 0.6483 0.6274 2.135 0.5917 8.21%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.30 1.39 1.43 1.40 1.35 1.45 1.44 -
P/RPS 0.66 0.67 0.67 0.62 0.62 2.41 0.70 -3.84%
P/EPS 5.96 6.15 5.84 5.40 5.44 22.04 8.01 -17.87%
EY 16.77 16.25 17.13 18.52 18.37 4.54 12.49 21.68%
DY 7.69 7.19 24.34 24.85 25.80 6.90 6.94 7.07%
P/NAPS 0.57 0.62 0.64 0.63 0.62 0.68 0.70 -12.78%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 23/02/09 26/11/08 27/08/08 26/05/08 28/02/08 26/11/07 -
Price 1.30 1.19 1.26 1.25 1.47 1.33 1.44 -
P/RPS 0.66 0.57 0.59 0.55 0.68 2.21 0.70 -3.84%
P/EPS 5.96 5.27 5.14 4.82 5.93 20.21 8.01 -17.87%
EY 16.77 18.98 19.44 20.74 16.87 4.95 12.49 21.68%
DY 7.69 8.40 27.62 27.84 23.69 7.52 6.94 7.07%
P/NAPS 0.57 0.53 0.57 0.56 0.68 0.63 0.70 -12.78%

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