[UPA] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -16.0%
YoY- 3.83%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 120,409 127,048 129,314 129,219 129,885 121,785 119,075 0.74%
PBT 13,897 14,980 18,908 16,857 19,409 19,398 18,544 -17.53%
Tax -4,257 -4,606 -4,949 -3,942 -4,170 -4,194 -4,461 -3.08%
NP 9,640 10,374 13,959 12,915 15,239 15,204 14,083 -22.38%
-
NP to SH 9,640 10,374 13,959 12,211 14,537 14,504 13,386 -19.70%
-
Tax Rate 30.63% 30.75% 26.17% 23.38% 21.48% 21.62% 24.06% -
Total Cost 110,769 116,674 115,355 116,304 114,646 106,581 104,992 3.64%
-
Net Worth 166,449 164,769 163,634 157,885 162,766 161,716 157,340 3.83%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 7,829 7,829 7,829 6,638 6,638 6,638 6,638 11.66%
Div Payout % 81.22% 75.47% 56.09% 54.37% 45.67% 45.77% 49.60% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 166,449 164,769 163,634 157,885 162,766 161,716 157,340 3.83%
NOSH 78,145 78,461 78,294 78,160 65,368 66,550 66,388 11.51%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.01% 8.17% 10.79% 9.99% 11.73% 12.48% 11.83% -
ROE 5.79% 6.30% 8.53% 7.73% 8.93% 8.97% 8.51% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 154.08 161.92 165.16 165.32 198.70 183.00 179.36 -9.65%
EPS 12.34 13.22 17.83 15.62 22.24 21.79 20.16 -27.97%
DPS 10.00 9.98 10.00 8.49 10.00 10.00 10.00 0.00%
NAPS 2.13 2.10 2.09 2.02 2.49 2.43 2.37 -6.88%
Adjusted Per Share Value based on latest NOSH - 78,160
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 52.35 55.24 56.22 56.18 56.47 52.95 51.77 0.74%
EPS 4.19 4.51 6.07 5.31 6.32 6.31 5.82 -19.72%
DPS 3.40 3.40 3.40 2.89 2.89 2.89 2.89 11.47%
NAPS 0.7237 0.7164 0.7115 0.6865 0.7077 0.7031 0.6841 3.83%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.47 1.40 1.38 1.42 1.71 1.41 1.51 -
P/RPS 0.95 0.86 0.84 0.86 0.86 0.77 0.84 8.57%
P/EPS 11.92 10.59 7.74 9.09 7.69 6.47 7.49 36.42%
EY 8.39 9.44 12.92 11.00 13.01 15.46 13.35 -26.69%
DY 6.80 7.13 7.25 5.98 5.85 7.09 6.62 1.80%
P/NAPS 0.69 0.67 0.66 0.70 0.69 0.58 0.64 5.15%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 23/05/11 25/02/11 29/11/10 24/08/10 24/05/10 24/02/10 -
Price 1.23 1.50 1.33 1.41 1.43 1.46 1.47 -
P/RPS 0.80 0.93 0.81 0.85 0.72 0.80 0.82 -1.63%
P/EPS 9.97 11.34 7.46 9.03 6.43 6.70 7.29 23.28%
EY 10.03 8.81 13.41 11.08 15.55 14.93 13.72 -18.89%
DY 8.13 6.65 7.52 6.02 6.99 6.85 6.80 12.68%
P/NAPS 0.58 0.71 0.64 0.70 0.57 0.60 0.62 -4.36%

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