[UPA] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -2.44%
YoY- -25.63%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 112,904 118,108 124,948 111,422 140,229 137,040 133,428 -2.74%
PBT 12,977 12,605 14,402 16,652 22,572 19,876 26,484 -11.20%
Tax -3,433 -3,210 -3,317 -4,005 -5,560 -4,286 -5,586 -7.78%
NP 9,544 9,394 11,085 12,646 17,012 15,589 20,897 -12.23%
-
NP to SH 9,544 9,394 11,085 12,656 17,018 15,594 20,901 -12.23%
-
Tax Rate 26.45% 25.47% 23.03% 24.05% 24.63% 21.56% 21.09% -
Total Cost 103,360 108,713 113,862 98,776 123,217 121,450 112,530 -1.40%
-
Net Worth 168,423 164,640 158,138 151,950 148,403 136,091 129,421 4.48%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 168,423 164,640 158,138 151,950 148,403 136,091 129,421 4.48%
NOSH 77,973 78,028 78,286 65,779 66,548 65,744 64,710 3.15%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.45% 7.95% 8.87% 11.35% 12.13% 11.38% 15.66% -
ROE 5.67% 5.71% 7.01% 8.33% 11.47% 11.46% 16.15% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 144.80 151.36 159.60 169.39 210.72 208.44 206.19 -5.71%
EPS 12.24 12.04 14.16 19.24 25.57 23.72 32.29 -14.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.11 2.02 2.31 2.23 2.07 2.00 1.28%
Adjusted Per Share Value based on latest NOSH - 65,776
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 47.29 49.47 52.34 46.67 58.74 57.40 55.89 -2.74%
EPS 4.00 3.94 4.64 5.30 7.13 6.53 8.75 -12.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7055 0.6896 0.6624 0.6365 0.6216 0.57 0.5421 4.48%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.28 1.22 1.42 1.49 1.43 1.44 1.44 -
P/RPS 0.88 0.81 0.89 0.88 0.68 0.69 0.70 3.88%
P/EPS 10.46 10.13 10.03 7.74 5.59 6.07 4.46 15.25%
EY 9.56 9.87 9.97 12.91 17.88 16.47 22.43 -13.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.70 0.65 0.64 0.70 0.72 -3.26%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 21/11/11 29/11/10 23/11/09 26/11/08 26/11/07 29/11/06 -
Price 1.28 1.22 1.41 1.48 1.26 1.44 1.42 -
P/RPS 0.88 0.81 0.88 0.87 0.60 0.69 0.69 4.13%
P/EPS 10.46 10.13 9.96 7.69 4.93 6.07 4.40 15.51%
EY 9.56 9.87 10.04 13.00 20.30 16.47 22.75 -13.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.70 0.64 0.57 0.70 0.71 -3.03%

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