[UPA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock

[UPA] UPA CORPORATION BHD

Announcement Date

25-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -3.39%

YoY- -11.93%

Quarter Report

UPA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	119,075	117,007	118,324	131,098	138,612	141,684	151,281	-14.71%
YoY %	1.77%	-1.11%	-9.74%	-5.42%	-2.17%	-6.34%	-	-
Horiz. %	78.71%	77.34%	78.21%	86.66%	91.63%	93.66%	100.00%	-
PBT	18,544	15,273	16,844	19,112	19,713	20,269	21,774	-10.12%
YoY %	21.42%	-9.33%	-11.87%	-3.05%	-2.74%	-6.91%	-	-
Horiz. %	85.17%	70.14%	77.36%	87.77%	90.53%	93.09%	100.00%	-
Tax	-4,461	-3,522	-3,534	-4,596	-4,685	-3,777	-4,331	1.98%
YoY %	-26.66%	0.34%	23.11%	1.90%	-24.04%	12.79%	-	-
Horiz. %	103.00%	81.32%	81.60%	106.12%	108.17%	87.21%	100.00%	-
NP	14,083	11,751	13,310	14,516	15,028	16,492	17,443	-13.26%
YoY %	19.85%	-11.71%	-8.31%	-3.41%	-8.88%	-5.45%	-	-
Horiz. %	80.74%	67.37%	76.31%	83.22%	86.15%	94.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,386	11,761	13,321	14,526	15,036	16,306	17,256	-15.53%
YoY %	13.82%	-11.71%	-8.30%	-3.39%	-7.79%	-5.51%	-	-
Horiz. %	77.57%	68.16%	77.20%	84.18%	87.13%	94.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.06%	23.06%	20.98%	24.05%	23.77%	18.63%	19.89%	-
YoY %	4.34%	9.91%	-12.77%	1.18%	27.59%	-6.33%	-	-
Horiz. %	120.97%	115.94%	105.48%	120.92%	119.51%	93.67%	100.00%	-
Total Cost	104,992	105,256	105,014	116,582	123,584	125,192	133,838	-14.90%
YoY %	-0.25%	0.23%	-9.92%	-5.67%	-1.28%	-6.46%	-	-
Horiz. %	78.45%	78.64%	78.46%	87.11%	92.34%	93.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	157,340	131,553	154,440	153,226	150,445	148,428	149,116	3.63%
YoY %	19.60%	-14.82%	0.79%	1.85%	1.36%	-0.46%	-	-
Horiz. %	105.52%	88.22%	103.57%	102.76%	100.89%	99.54%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	6,638	6,656	6,656	6,656	6,656	23,162	23,162	-56.43%
YoY %	-0.27%	0.00%	0.00%	0.00%	-71.26%	0.00%	-	-
Horiz. %	28.66%	28.74%	28.74%	28.74%	28.74%	100.00%	100.00%	-
Div Payout %	49.60%	56.60%	49.97%	45.83%	44.27%	142.05%	134.23%	-
YoY %	-12.37%	13.27%	9.03%	3.52%	-68.83%	5.83%	-	-
Horiz. %	36.95%	42.17%	37.23%	34.14%	32.98%	105.83%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	157,340	131,553	154,440	153,226	150,445	148,428	149,116	3.63%
YoY %	19.60%	-14.82%	0.79%	1.85%	1.36%	-0.46%	-	-
Horiz. %	105.52%	88.22%	103.57%	102.76%	100.89%	99.54%	100.00%	-
NOSH	66,388	65,776	65,719	66,620	66,568	66,559	66,569	-0.18%
YoY %	0.93%	0.09%	-1.35%	0.08%	0.01%	-0.02%	-	-
Horiz. %	99.73%	98.81%	98.72%	100.08%	100.00%	99.98%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	11.83%	10.04%	11.25%	11.07%	10.84%	11.64%	11.53%	-
YoY %	17.83%	-10.76%	1.63%	2.12%	-6.87%	0.95%	-	-
Horiz. %	102.60%	87.08%	97.57%	96.01%	94.02%	100.95%	100.00%	-
ROE	8.51%	8.94%	8.63%	9.48%	9.99%	10.99%	11.57%	-
YoY %	-4.81%	3.59%	-8.97%	-5.11%	-9.10%	-5.01%	-	-
Horiz. %	73.55%	77.27%	74.59%	81.94%	86.34%	94.99%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	179.36	177.88	180.04	196.78	208.22	212.87	227.25	-14.55%
YoY %	0.83%	-1.20%	-8.51%	-5.49%	-2.18%	-6.33%	-	-
Horiz. %	78.93%	78.28%	79.23%	86.59%	91.63%	93.67%	100.00%	-
EPS	20.16	17.88	20.27	21.80	22.59	24.50	25.92	-15.38%
YoY %	12.75%	-11.79%	-7.02%	-3.50%	-7.80%	-5.48%	-	-
Horiz. %	77.78%	68.98%	78.20%	84.10%	87.15%	94.52%	100.00%	-
DPS	10.00	10.00	10.00	10.00	10.00	34.80	34.79	-56.34%
YoY %	0.00%	0.00%	0.00%	0.00%	-71.26%	0.03%	-	-
Horiz. %	28.74%	28.74%	28.74%	28.74%	28.74%	100.03%	100.00%	-
NAPS	2.37	2.00	2.35	2.30	2.26	2.23	2.24	3.82%
YoY %	18.50%	-14.89%	2.17%	1.77%	1.35%	-0.45%	-	-
Horiz. %	105.80%	89.29%	104.91%	102.68%	100.89%	99.55%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 66,620
RPS	51.77	50.87	51.45	57.00	60.27	61.60	65.77	-14.71%
YoY %	1.77%	-1.13%	-9.74%	-5.43%	-2.16%	-6.34%	-	-
Horiz. %	78.71%	77.35%	78.23%	86.67%	91.64%	93.66%	100.00%	-
EPS	5.82	5.11	5.79	6.32	6.54	7.09	7.50	-15.51%
YoY %	13.89%	-11.74%	-8.39%	-3.36%	-7.76%	-5.47%	-	-
Horiz. %	77.60%	68.13%	77.20%	84.27%	87.20%	94.53%	100.00%	-
DPS	2.89	2.89	2.89	2.89	2.89	10.07	10.07	-56.39%
YoY %	0.00%	0.00%	0.00%	0.00%	-71.30%	0.00%	-	-
Horiz. %	28.70%	28.70%	28.70%	28.70%	28.70%	100.00%	100.00%	-
NAPS	0.6841	0.572	0.6715	0.6662	0.6541	0.6453	0.6483	3.63%
YoY %	19.60%	-14.82%	0.80%	1.85%	1.36%	-0.46%	-	-
Horiz. %	105.52%	88.23%	103.58%	102.76%	100.89%	99.54%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.51	1.49	1.40	1.30	1.39	1.43	1.40	-
P/RPS	0.84	0.84	0.78	0.66	0.67	0.67	0.62	22.37%
YoY %	0.00%	7.69%	18.18%	-1.49%	0.00%	8.06%	-	-
Horiz. %	135.48%	135.48%	125.81%	106.45%	108.06%	108.06%	100.00%	-
P/EPS	7.49	8.33	6.91	5.96	6.15	5.84	5.40	24.29%
YoY %	-10.08%	20.55%	15.94%	-3.09%	5.31%	8.15%	-	-
Horiz. %	138.70%	154.26%	127.96%	110.37%	113.89%	108.15%	100.00%	-
EY	13.35	12.00	14.48	16.77	16.25	17.13	18.52	-19.55%
YoY %	11.25%	-17.13%	-13.66%	3.20%	-5.14%	-7.51%	-	-
Horiz. %	72.08%	64.79%	78.19%	90.55%	87.74%	92.49%	100.00%	-
DY	6.62	6.71	7.14	7.69	7.19	24.34	24.85	-58.49%
YoY %	-1.34%	-6.02%	-7.15%	6.95%	-70.46%	-2.05%	-	-
Horiz. %	26.64%	27.00%	28.73%	30.95%	28.93%	97.95%	100.00%	-
P/NAPS	0.64	0.75	0.60	0.57	0.62	0.64	0.63	1.05%
YoY %	-14.67%	25.00%	5.26%	-8.06%	-3.12%	1.59%	-	-
Horiz. %	101.59%	119.05%	95.24%	90.48%	98.41%	101.59%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	23/11/09	24/08/09	25/05/09	23/02/09	26/11/08	27/08/08	-
Price	1.47	1.48	1.45	1.30	1.19	1.26	1.25	-
P/RPS	0.82	0.83	0.81	0.66	0.57	0.59	0.55	30.41%
YoY %	-1.20%	2.47%	22.73%	15.79%	-3.39%	7.27%	-	-
Horiz. %	149.09%	150.91%	147.27%	120.00%	103.64%	107.27%	100.00%	-
P/EPS	7.29	8.28	7.15	5.96	5.27	5.14	4.82	31.66%
YoY %	-11.96%	15.80%	19.97%	13.09%	2.53%	6.64%	-	-
Horiz. %	151.24%	171.78%	148.34%	123.65%	109.34%	106.64%	100.00%	-
EY	13.72	12.08	13.98	16.77	18.98	19.44	20.74	-24.02%
YoY %	13.58%	-13.59%	-16.64%	-11.64%	-2.37%	-6.27%	-	-
Horiz. %	66.15%	58.24%	67.41%	80.86%	91.51%	93.73%	100.00%	-
DY	6.80	6.76	6.90	7.69	8.40	27.62	27.84	-60.82%
YoY %	0.59%	-2.03%	-10.27%	-8.45%	-69.59%	-0.79%	-	-
Horiz. %	24.43%	24.28%	24.78%	27.62%	30.17%	99.21%	100.00%	-
P/NAPS	0.62	0.74	0.62	0.57	0.53	0.57	0.56	7.00%
YoY %	-16.22%	19.35%	8.77%	7.55%	-7.02%	1.79%	-	-
Horiz. %	110.71%	132.14%	110.71%	101.79%	94.64%	101.79%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 15:00:00

ADX

Hourly

SELL

2024-07-05 09:55:00

EMA 5

5 Mins

BUY

2024-07-05 09:45:00

ADX

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

996

HLIND

HONG LEONG INDUSTRIES BHD

979

GENTING

GENTING BHD

510

JCY

JCY INTERNATIONAL BERHAD

504

DNEX

DAGANG NEXCHANGE BERHAD

458

YTLPOWR

YTL POWER INTERNATIONAL BHD

432

MAYBANK

MALAYAN BANKING BHD

427

GENM

GENTING MALAYSIA BERHAD

405

TOPGLOV

TOP GLOVE CORPORATION BHD

400

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More