[UPA] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 8.22%
YoY- 7.85%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 138,612 141,684 151,281 144,749 139,292 136,181 134,690 1.92%
PBT 19,713 20,269 21,774 19,752 18,247 15,549 18,819 3.12%
Tax -4,685 -3,777 -4,331 -3,073 -2,822 -3,731 -3,917 12.61%
NP 15,028 16,492 17,443 16,679 15,425 11,818 14,902 0.56%
-
NP to SH 15,036 16,306 17,256 16,493 15,240 11,824 14,904 0.58%
-
Tax Rate 23.77% 18.63% 19.89% 15.56% 15.47% 24.00% 20.81% -
Total Cost 123,584 125,192 133,838 128,070 123,867 124,363 119,788 2.09%
-
Net Worth 150,445 148,428 149,116 144,311 491,041 136,092 136,323 6.76%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 6,656 23,162 23,162 23,162 23,162 6,631 6,631 0.25%
Div Payout % 44.27% 142.05% 134.23% 140.44% 151.98% 56.09% 44.50% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 150,445 148,428 149,116 144,311 491,041 136,092 136,323 6.76%
NOSH 66,568 66,559 66,569 66,502 238,745 65,744 66,176 0.39%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.84% 11.64% 11.53% 11.52% 11.07% 8.68% 11.06% -
ROE 9.99% 10.99% 11.57% 11.43% 3.10% 8.69% 10.93% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 208.22 212.87 227.25 217.66 60.14 207.14 203.53 1.52%
EPS 22.59 24.50 25.92 24.80 6.58 17.98 22.52 0.20%
DPS 10.00 34.80 34.79 34.83 10.00 10.00 10.02 -0.13%
NAPS 2.26 2.23 2.24 2.17 2.12 2.07 2.06 6.34%
Adjusted Per Share Value based on latest NOSH - 66,502
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 58.06 59.35 63.36 60.63 58.34 57.04 56.42 1.91%
EPS 6.30 6.83 7.23 6.91 6.38 4.95 6.24 0.63%
DPS 2.79 9.70 9.70 9.70 9.70 2.78 2.78 0.23%
NAPS 0.6302 0.6217 0.6246 0.6045 2.0568 0.57 0.571 6.76%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.39 1.43 1.40 1.35 1.45 1.44 1.47 -
P/RPS 0.67 0.67 0.62 0.62 2.41 0.70 0.72 -4.66%
P/EPS 6.15 5.84 5.40 5.44 22.04 8.01 6.53 -3.90%
EY 16.25 17.13 18.52 18.37 4.54 12.49 15.32 3.98%
DY 7.19 24.34 24.85 25.80 6.90 6.94 6.82 3.56%
P/NAPS 0.62 0.64 0.63 0.62 0.68 0.70 0.71 -8.60%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 26/11/08 27/08/08 26/05/08 28/02/08 26/11/07 23/08/07 -
Price 1.19 1.26 1.25 1.47 1.33 1.44 1.47 -
P/RPS 0.57 0.59 0.55 0.68 2.21 0.70 0.72 -14.36%
P/EPS 5.27 5.14 4.82 5.93 20.21 8.01 6.53 -13.26%
EY 18.98 19.44 20.74 16.87 4.95 12.49 15.32 15.27%
DY 8.40 27.62 27.84 23.69 7.52 6.94 6.82 14.83%
P/NAPS 0.53 0.57 0.56 0.68 0.63 0.70 0.71 -17.63%

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