[UPA] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 8.35%
YoY- -0.15%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 129,314 129,219 129,885 121,785 119,075 117,007 118,324 6.08%
PBT 18,908 16,857 19,409 19,398 18,544 15,273 16,844 7.98%
Tax -4,949 -3,942 -4,170 -4,194 -4,461 -3,522 -3,534 25.09%
NP 13,959 12,915 15,239 15,204 14,083 11,751 13,310 3.21%
-
NP to SH 13,959 12,211 14,537 14,504 13,386 11,761 13,321 3.15%
-
Tax Rate 26.17% 23.38% 21.48% 21.62% 24.06% 23.06% 20.98% -
Total Cost 115,355 116,304 114,646 106,581 104,992 105,256 105,014 6.44%
-
Net Worth 163,634 157,885 162,766 161,716 157,340 131,553 154,440 3.91%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 7,829 6,638 6,638 6,638 6,638 6,656 6,656 11.39%
Div Payout % 56.09% 54.37% 45.67% 45.77% 49.60% 56.60% 49.97% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 163,634 157,885 162,766 161,716 157,340 131,553 154,440 3.91%
NOSH 78,294 78,160 65,368 66,550 66,388 65,776 65,719 12.34%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.79% 9.99% 11.73% 12.48% 11.83% 10.04% 11.25% -
ROE 8.53% 7.73% 8.93% 8.97% 8.51% 8.94% 8.63% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 165.16 165.32 198.70 183.00 179.36 177.88 180.04 -5.57%
EPS 17.83 15.62 22.24 21.79 20.16 17.88 20.27 -8.17%
DPS 10.00 8.49 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 2.09 2.02 2.49 2.43 2.37 2.00 2.35 -7.49%
Adjusted Per Share Value based on latest NOSH - 66,550
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 56.22 56.18 56.47 52.95 51.77 50.87 51.45 6.07%
EPS 6.07 5.31 6.32 6.31 5.82 5.11 5.79 3.18%
DPS 3.40 2.89 2.89 2.89 2.89 2.89 2.89 11.41%
NAPS 0.7115 0.6865 0.7077 0.7031 0.6841 0.572 0.6715 3.92%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.38 1.42 1.71 1.41 1.51 1.49 1.40 -
P/RPS 0.84 0.86 0.86 0.77 0.84 0.84 0.78 5.05%
P/EPS 7.74 9.09 7.69 6.47 7.49 8.33 6.91 7.83%
EY 12.92 11.00 13.01 15.46 13.35 12.00 14.48 -7.29%
DY 7.25 5.98 5.85 7.09 6.62 6.71 7.14 1.02%
P/NAPS 0.66 0.70 0.69 0.58 0.64 0.75 0.60 6.54%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 24/08/10 24/05/10 24/02/10 23/11/09 24/08/09 -
Price 1.33 1.41 1.43 1.46 1.47 1.48 1.45 -
P/RPS 0.81 0.85 0.72 0.80 0.82 0.83 0.81 0.00%
P/EPS 7.46 9.03 6.43 6.70 7.29 8.28 7.15 2.86%
EY 13.41 11.08 15.55 14.93 13.72 12.08 13.98 -2.72%
DY 7.52 6.02 6.99 6.85 6.80 6.76 6.90 5.88%
P/NAPS 0.64 0.70 0.57 0.60 0.62 0.74 0.62 2.13%

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