[UPA] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 0.04%
YoY- 4.39%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 79,508 71,904 66,861 63,489 63,717 68,990 58,881 22.10%
PBT 12,395 11,922 11,723 11,170 11,320 12,019 9,124 22.59%
Tax -3,527 -2,659 -2,568 -2,638 -2,791 -2,834 -2,105 40.93%
NP 8,868 9,263 9,155 8,532 8,529 9,185 7,019 16.81%
-
NP to SH 8,868 9,263 9,155 8,532 8,529 9,185 7,019 16.81%
-
Tax Rate 28.46% 22.30% 21.91% 23.62% 24.66% 23.58% 23.07% -
Total Cost 70,640 62,641 57,706 54,957 55,188 59,805 51,862 22.80%
-
Net Worth 43,768 84,473 81,921 80,116 76,692 77,377 73,878 -29.39%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 43,768 84,473 81,921 80,116 76,692 77,377 73,878 -29.39%
NOSH 43,768 43,768 35,009 34,985 35,019 35,012 35,013 15.99%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 11.15% 12.88% 13.69% 13.44% 13.39% 13.31% 11.92% -
ROE 20.26% 10.97% 11.18% 10.65% 11.12% 11.87% 9.50% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 181.66 164.28 190.98 181.47 181.95 197.04 168.17 5.26%
EPS 20.26 21.16 26.15 24.39 24.36 26.23 20.05 0.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.93 2.34 2.29 2.19 2.21 2.11 -39.13%
Adjusted Per Share Value based on latest NOSH - 34,985
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 33.30 30.12 28.01 26.59 26.69 28.90 24.66 22.10%
EPS 3.71 3.88 3.83 3.57 3.57 3.85 2.94 16.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1833 0.3538 0.3431 0.3356 0.3212 0.3241 0.3094 -29.39%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.45 1.43 2.05 1.92 1.71 1.57 1.60 -
P/RPS 0.80 0.87 1.07 1.06 0.94 0.80 0.95 -10.79%
P/EPS 7.16 6.76 7.84 7.87 7.02 5.98 7.98 -6.95%
EY 13.97 14.80 12.76 12.70 14.24 16.71 12.53 7.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.74 0.88 0.84 0.78 0.71 0.76 53.64%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 26/11/02 29/08/02 30/05/02 28/02/02 29/11/01 29/08/01 -
Price 1.45 1.48 1.47 2.00 1.86 1.54 1.72 -
P/RPS 0.80 0.90 0.77 1.10 1.02 0.78 1.02 -14.91%
P/EPS 7.16 6.99 5.62 8.20 7.64 5.87 8.58 -11.33%
EY 13.97 14.30 17.79 12.19 13.09 17.03 11.65 12.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.77 0.63 0.87 0.85 0.70 0.82 46.07%

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