[UPA] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 12.8%
YoY- -20.88%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 104,942 109,994 127,804 106,184 146,760 122,782 121,904 -2.46%
PBT 12,732 8,776 18,798 17,068 22,806 15,752 19,852 -7.12%
Tax -2,964 -2,146 -3,530 -4,106 -6,414 -3,396 -4,760 -7.58%
NP 9,768 6,630 15,268 12,962 16,392 12,356 15,092 -6.98%
-
NP to SH 9,768 6,630 15,268 12,972 16,396 12,364 15,094 -6.99%
-
Tax Rate 23.28% 24.45% 18.78% 24.06% 28.12% 21.56% 23.98% -
Total Cost 95,174 103,364 112,536 93,222 130,368 110,426 106,812 -1.90%
-
Net Worth 170,589 166,140 162,745 154,585 149,054 136,348 64,571 17.55%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 170,589 166,140 162,745 154,585 149,054 136,348 64,571 17.55%
NOSH 77,894 78,000 65,359 65,780 66,542 66,188 64,571 3.17%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.31% 6.03% 11.95% 12.21% 11.17% 10.06% 12.38% -
ROE 5.73% 3.99% 9.38% 8.39% 11.00% 9.07% 23.38% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 134.72 141.02 195.54 161.42 220.55 185.50 188.79 -5.46%
EPS 12.54 8.50 23.36 19.72 24.64 18.68 24.16 -10.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.13 2.49 2.35 2.24 2.06 1.00 13.94%
Adjusted Per Share Value based on latest NOSH - 65,719
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 43.96 46.07 53.53 44.48 61.47 51.43 51.06 -2.46%
EPS 4.09 2.78 6.40 5.43 6.87 5.18 6.32 -6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7145 0.6959 0.6817 0.6475 0.6243 0.5711 0.2705 17.55%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.35 1.47 1.71 1.40 1.40 1.47 1.60 -
P/RPS 1.00 1.04 0.87 0.87 0.63 0.79 0.85 2.74%
P/EPS 10.77 17.29 7.32 7.10 5.68 7.87 6.84 7.85%
EY 9.29 5.78 13.66 14.09 17.60 12.71 14.61 -7.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 0.69 0.60 0.63 0.71 1.60 -14.60%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 15/08/11 24/08/10 24/08/09 27/08/08 23/08/07 24/08/06 -
Price 1.24 1.23 1.43 1.45 1.25 1.47 1.42 -
P/RPS 0.92 0.87 0.73 0.90 0.57 0.79 0.75 3.46%
P/EPS 9.89 14.47 6.12 7.35 5.07 7.87 6.07 8.46%
EY 10.11 6.91 16.34 13.60 19.71 12.71 16.46 -7.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.57 0.62 0.56 0.71 1.42 -14.10%

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