[UPA] YoY TTM 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- -8.3%
YoY- -22.8%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 124,948 120,409 129,885 118,324 151,281 134,690 130,099 -0.67%
PBT 14,680 13,897 19,409 16,844 21,774 18,819 19,723 -4.79%
Tax -4,608 -4,257 -4,170 -3,534 -4,331 -3,917 -4,619 -0.03%
NP 10,072 9,640 15,239 13,310 17,443 14,902 15,104 -6.52%
-
NP to SH 10,072 9,640 14,537 13,321 17,256 14,904 15,106 -6.52%
-
Tax Rate 31.39% 30.63% 21.48% 20.98% 19.89% 20.81% 23.42% -
Total Cost 114,876 110,769 114,646 105,014 133,838 119,788 114,995 -0.01%
-
Net Worth 170,831 166,449 162,766 154,440 149,116 136,323 64,614 17.57%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 6,233 7,829 6,638 6,656 23,162 6,631 6,274 -0.10%
Div Payout % 61.89% 81.22% 45.67% 49.97% 134.23% 44.50% 41.54% -
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 170,831 166,449 162,766 154,440 149,116 136,323 64,614 17.57%
NOSH 78,005 78,145 65,368 65,719 66,569 66,176 64,614 3.18%
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 8.06% 8.01% 11.73% 11.25% 11.53% 11.06% 11.61% -
ROE 5.90% 5.79% 8.93% 8.63% 11.57% 10.93% 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 160.18 154.08 198.70 180.04 227.25 203.53 201.35 -3.73%
EPS 12.91 12.34 22.24 20.27 25.92 22.52 23.38 -9.41%
DPS 8.00 10.00 10.00 10.00 34.79 10.02 9.71 -3.17%
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 54.33 52.35 56.47 51.45 65.77 58.56 56.56 -0.66%
EPS 4.38 4.19 6.32 5.79 7.50 6.48 6.57 -6.52%
DPS 2.71 3.40 2.89 2.89 10.07 2.88 2.73 -0.12%
NAPS 0.7427 0.7237 0.7077 0.6715 0.6483 0.5927 0.2809 17.57%
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 0.84 0.95 0.86 0.78 0.62 0.72 0.79 1.02%
P/EPS 10.46 11.92 7.69 6.91 5.40 6.53 6.84 7.32%
EY 9.56 8.39 13.01 14.48 18.52 15.32 14.61 -6.81%
DY 5.93 6.80 5.85 7.14 24.85 6.82 6.07 -0.38%
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 0.77 0.80 0.72 0.81 0.55 0.72 0.71 1.36%
P/EPS 9.60 9.97 6.43 7.15 4.82 6.53 6.07 7.93%
EY 10.41 10.03 15.55 13.98 20.74 15.32 16.46 -7.34%
DY 6.45 8.13 6.99 6.90 27.84 6.82 6.84 -0.97%
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