[UPA] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 30.86%
YoY- 17.05%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 66,861 63,489 63,717 68,990 58,881 60,630 61,054 6.26%
PBT 11,723 11,170 11,320 12,019 9,124 10,592 10,618 6.84%
Tax -2,568 -2,638 -2,791 -2,834 -2,105 -2,419 -2,418 4.10%
NP 9,155 8,532 8,529 9,185 7,019 8,173 8,200 7.64%
-
NP to SH 9,155 8,532 8,529 9,185 7,019 8,173 8,200 7.64%
-
Tax Rate 21.91% 23.62% 24.66% 23.58% 23.07% 22.84% 22.77% -
Total Cost 57,706 54,957 55,188 59,805 51,862 52,457 52,854 6.04%
-
Net Worth 81,921 80,116 76,692 77,377 73,878 72,449 71,371 9.65%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 81,921 80,116 76,692 77,377 73,878 72,449 71,371 9.65%
NOSH 35,009 34,985 35,019 35,012 35,013 34,999 34,985 0.04%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 13.69% 13.44% 13.39% 13.31% 11.92% 13.48% 13.43% -
ROE 11.18% 10.65% 11.12% 11.87% 9.50% 11.28% 11.49% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 190.98 181.47 181.95 197.04 168.17 173.23 174.51 6.21%
EPS 26.15 24.39 24.36 26.23 20.05 23.35 23.44 7.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.29 2.19 2.21 2.11 2.07 2.04 9.60%
Adjusted Per Share Value based on latest NOSH - 35,012
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 28.01 26.59 26.69 28.90 24.66 25.40 25.57 6.28%
EPS 3.83 3.57 3.57 3.85 2.94 3.42 3.43 7.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3431 0.3356 0.3212 0.3241 0.3094 0.3035 0.2989 9.65%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.05 1.92 1.71 1.57 1.60 1.52 2.00 -
P/RPS 1.07 1.06 0.94 0.80 0.95 0.88 1.15 -4.70%
P/EPS 7.84 7.87 7.02 5.98 7.98 6.51 8.53 -5.48%
EY 12.76 12.70 14.24 16.71 12.53 15.36 11.72 5.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.84 0.78 0.71 0.76 0.73 0.98 -6.94%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 30/05/02 28/02/02 29/11/01 29/08/01 31/05/01 15/03/01 -
Price 1.47 2.00 1.86 1.54 1.72 1.51 1.68 -
P/RPS 0.77 1.10 1.02 0.78 1.02 0.87 0.96 -13.70%
P/EPS 5.62 8.20 7.64 5.87 8.58 6.47 7.17 -15.02%
EY 17.79 12.19 13.09 17.03 11.65 15.46 13.95 17.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.87 0.85 0.70 0.82 0.73 0.82 -16.15%

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