[UPA] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -5.51%
YoY- 37.91%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 118,324 131,098 138,612 141,684 151,281 144,749 139,292 -10.31%
PBT 16,844 19,112 19,713 20,269 21,774 19,752 18,247 -5.19%
Tax -3,534 -4,596 -4,685 -3,777 -4,331 -3,073 -2,822 16.19%
NP 13,310 14,516 15,028 16,492 17,443 16,679 15,425 -9.37%
-
NP to SH 13,321 14,526 15,036 16,306 17,256 16,493 15,240 -8.58%
-
Tax Rate 20.98% 24.05% 23.77% 18.63% 19.89% 15.56% 15.47% -
Total Cost 105,014 116,582 123,584 125,192 133,838 128,070 123,867 -10.43%
-
Net Worth 154,440 153,226 150,445 148,428 149,116 144,311 491,041 -53.78%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 6,656 6,656 6,656 23,162 23,162 23,162 23,162 -56.48%
Div Payout % 49.97% 45.83% 44.27% 142.05% 134.23% 140.44% 151.98% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 154,440 153,226 150,445 148,428 149,116 144,311 491,041 -53.78%
NOSH 65,719 66,620 66,568 66,559 66,569 66,502 238,745 -57.71%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 11.25% 11.07% 10.84% 11.64% 11.53% 11.52% 11.07% -
ROE 8.63% 9.48% 9.99% 10.99% 11.57% 11.43% 3.10% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 180.04 196.78 208.22 212.87 227.25 217.66 60.14 107.85%
EPS 20.27 21.80 22.59 24.50 25.92 24.80 6.58 111.86%
DPS 10.00 10.00 10.00 34.80 34.79 34.83 10.00 0.00%
NAPS 2.35 2.30 2.26 2.23 2.24 2.17 2.12 7.11%
Adjusted Per Share Value based on latest NOSH - 66,559
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 51.45 57.00 60.27 61.60 65.77 62.93 60.56 -10.30%
EPS 5.79 6.32 6.54 7.09 7.50 7.17 6.63 -8.64%
DPS 2.89 2.89 2.89 10.07 10.07 10.07 10.07 -56.52%
NAPS 0.6715 0.6662 0.6541 0.6453 0.6483 0.6274 2.135 -53.78%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.40 1.30 1.39 1.43 1.40 1.35 1.45 -
P/RPS 0.78 0.66 0.67 0.67 0.62 0.62 2.41 -52.89%
P/EPS 6.91 5.96 6.15 5.84 5.40 5.44 22.04 -53.88%
EY 14.48 16.77 16.25 17.13 18.52 18.37 4.54 116.82%
DY 7.14 7.69 7.19 24.34 24.85 25.80 6.90 2.30%
P/NAPS 0.60 0.57 0.62 0.64 0.63 0.62 0.68 -8.01%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 25/05/09 23/02/09 26/11/08 27/08/08 26/05/08 28/02/08 -
Price 1.45 1.30 1.19 1.26 1.25 1.47 1.33 -
P/RPS 0.81 0.66 0.57 0.59 0.55 0.68 2.21 -48.81%
P/EPS 7.15 5.96 5.27 5.14 4.82 5.93 20.21 -50.00%
EY 13.98 16.77 18.98 19.44 20.74 16.87 4.95 99.92%
DY 6.90 7.69 8.40 27.62 27.84 23.69 7.52 -5.57%
P/NAPS 0.62 0.57 0.53 0.57 0.56 0.68 0.63 -1.06%

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