[UPA] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 13.82%
YoY- -10.97%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 129,219 129,885 121,785 119,075 117,007 118,324 131,098 -0.95%
PBT 16,857 19,409 19,398 18,544 15,273 16,844 19,112 -8.02%
Tax -3,942 -4,170 -4,194 -4,461 -3,522 -3,534 -4,596 -9.71%
NP 12,915 15,239 15,204 14,083 11,751 13,310 14,516 -7.48%
-
NP to SH 12,211 14,537 14,504 13,386 11,761 13,321 14,526 -10.91%
-
Tax Rate 23.38% 21.48% 21.62% 24.06% 23.06% 20.98% 24.05% -
Total Cost 116,304 114,646 106,581 104,992 105,256 105,014 116,582 -0.15%
-
Net Worth 157,885 162,766 161,716 157,340 131,553 154,440 153,226 2.01%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,638 6,638 6,638 6,638 6,656 6,656 6,656 -0.18%
Div Payout % 54.37% 45.67% 45.77% 49.60% 56.60% 49.97% 45.83% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 157,885 162,766 161,716 157,340 131,553 154,440 153,226 2.01%
NOSH 78,160 65,368 66,550 66,388 65,776 65,719 66,620 11.22%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.99% 11.73% 12.48% 11.83% 10.04% 11.25% 11.07% -
ROE 7.73% 8.93% 8.97% 8.51% 8.94% 8.63% 9.48% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 165.32 198.70 183.00 179.36 177.88 180.04 196.78 -10.95%
EPS 15.62 22.24 21.79 20.16 17.88 20.27 21.80 -19.91%
DPS 8.49 10.00 10.00 10.00 10.00 10.00 10.00 -10.32%
NAPS 2.02 2.49 2.43 2.37 2.00 2.35 2.30 -8.28%
Adjusted Per Share Value based on latest NOSH - 66,388
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 56.18 56.47 52.95 51.77 50.87 51.45 57.00 -0.96%
EPS 5.31 6.32 6.31 5.82 5.11 5.79 6.32 -10.95%
DPS 2.89 2.89 2.89 2.89 2.89 2.89 2.89 0.00%
NAPS 0.6865 0.7077 0.7031 0.6841 0.572 0.6715 0.6662 2.01%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.42 1.71 1.41 1.51 1.49 1.40 1.30 -
P/RPS 0.86 0.86 0.77 0.84 0.84 0.78 0.66 19.27%
P/EPS 9.09 7.69 6.47 7.49 8.33 6.91 5.96 32.46%
EY 11.00 13.01 15.46 13.35 12.00 14.48 16.77 -24.48%
DY 5.98 5.85 7.09 6.62 6.71 7.14 7.69 -15.42%
P/NAPS 0.70 0.69 0.58 0.64 0.75 0.60 0.57 14.66%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 24/05/10 24/02/10 23/11/09 24/08/09 25/05/09 -
Price 1.41 1.43 1.46 1.47 1.48 1.45 1.30 -
P/RPS 0.85 0.72 0.80 0.82 0.83 0.81 0.66 18.35%
P/EPS 9.03 6.43 6.70 7.29 8.28 7.15 5.96 31.88%
EY 11.08 15.55 14.93 13.72 12.08 13.98 16.77 -24.12%
DY 6.02 6.99 6.85 6.80 6.76 6.90 7.69 -15.04%
P/NAPS 0.70 0.57 0.60 0.62 0.74 0.62 0.57 14.66%

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