[UPA] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[UPA] UPA CORPORATION BHD

Announcement Date

24-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 0.23%

YoY- 9.13%

Quarter Report

bursa2010_Qtr2_final.xls

Latest QR

Upcoming QR

UPA's Result

UPA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	128,051	124,948	120,409	129,885	118,324	151,281	134,690	-0.83%
YoY %	2.48%	3.77%	-7.30%	9.77%	-21.79%	12.32%	-	-
Horiz. %	95.07%	92.77%	89.40%	96.43%	87.85%	112.32%	100.00%	-
PBT	17,646	14,680	13,897	19,409	16,844	21,774	18,819	-1.06%
YoY %	20.20%	5.63%	-28.40%	15.23%	-22.64%	15.70%	-	-
Horiz. %	93.77%	78.01%	73.85%	103.14%	89.51%	115.70%	100.00%	-
Tax	-2,618	-4,608	-4,257	-4,170	-3,534	-4,331	-3,917	-6.48%
YoY %	43.19%	-8.25%	-2.09%	-18.00%	18.40%	-10.57%	-	-
Horiz. %	66.84%	117.64%	108.68%	106.46%	90.22%	110.57%	100.00%	-
NP	15,028	10,072	9,640	15,239	13,310	17,443	14,902	0.14%
YoY %	49.21%	4.48%	-36.74%	14.49%	-23.69%	17.05%	-	-
Horiz. %	100.85%	67.59%	64.69%	102.26%	89.32%	117.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,292	10,072	9,640	14,537	13,321	17,256	14,904	0.42%
YoY %	51.83%	4.48%	-33.69%	9.13%	-22.80%	15.78%	-	-
Horiz. %	102.60%	67.58%	64.68%	97.54%	89.38%	115.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.84%	31.39%	30.63%	21.48%	20.98%	19.89%	20.81%	-
YoY %	-52.72%	2.48%	42.60%	2.38%	5.48%	-4.42%	-	-
Horiz. %	71.31%	150.84%	147.19%	103.22%	100.82%	95.58%	100.00%	-
Total Cost	113,023	114,876	110,769	114,646	105,014	133,838	119,788	-0.96%
YoY %	-1.61%	3.71%	-3.38%	9.17%	-21.54%	11.73%	-	-
Horiz. %	94.35%	95.90%	92.47%	95.71%	87.67%	111.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	179,499	170,831	166,449	162,766	154,440	149,116	136,323	4.68%
YoY %	5.07%	2.63%	2.26%	5.39%	3.57%	9.38%	-	-
Horiz. %	131.67%	125.31%	122.10%	119.40%	113.29%	109.38%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	6,236	6,233	7,829	6,638	6,656	23,162	6,631	-1.01%
YoY %	0.05%	-20.39%	17.94%	-0.27%	-71.26%	249.30%	-	-
Horiz. %	94.04%	94.00%	118.07%	100.11%	100.38%	349.30%	100.00%	-
Div Payout %	40.78%	61.89%	81.22%	45.67%	49.97%	134.23%	44.50%	-
YoY %	-34.11%	-23.80%	77.84%	-8.61%	-62.77%	201.64%	-	-
Horiz. %	91.64%	139.08%	182.52%	102.63%	112.29%	301.64%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	179,499	170,831	166,449	162,766	154,440	149,116	136,323	4.68%
YoY %	5.07%	2.63%	2.26%	5.39%	3.57%	9.38%	-	-
Horiz. %	131.67%	125.31%	122.10%	119.40%	113.29%	109.38%	100.00%	-
NOSH	77,705	78,005	78,145	65,368	65,719	66,569	66,176	2.71%
YoY %	-0.38%	-0.18%	19.55%	-0.53%	-1.28%	0.59%	-	-
Horiz. %	117.42%	117.88%	118.09%	98.78%	99.31%	100.59%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	11.74%	8.06%	8.01%	11.73%	11.25%	11.53%	11.06%	-
YoY %	45.66%	0.62%	-31.71%	4.27%	-2.43%	4.25%	-	-
Horiz. %	106.15%	72.88%	72.42%	106.06%	101.72%	104.25%	100.00%	-
ROE	8.52%	5.90%	5.79%	8.93%	8.63%	11.57%	10.93%	-
YoY %	44.41%	1.90%	-35.16%	3.48%	-25.41%	5.86%	-	-
Horiz. %	77.95%	53.98%	52.97%	81.70%	78.96%	105.86%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	164.79	160.18	154.08	198.70	180.04	227.25	203.53	-3.45%
YoY %	2.88%	3.96%	-22.46%	10.36%	-20.77%	11.65%	-	-
Horiz. %	80.97%	78.70%	75.70%	97.63%	88.46%	111.65%	100.00%	-
EPS	19.68	12.91	12.34	22.24	20.27	25.92	22.52	-2.21%
YoY %	52.44%	4.62%	-44.51%	9.72%	-21.80%	15.10%	-	-
Horiz. %	87.39%	57.33%	54.80%	98.76%	90.01%	115.10%	100.00%	-
DPS	8.00	8.00	10.00	10.00	10.00	34.79	10.02	-3.67%
YoY %	0.00%	-20.00%	0.00%	0.00%	-71.26%	247.21%	-	-
Horiz. %	79.84%	79.84%	99.80%	99.80%	99.80%	347.21%	100.00%	-
NAPS	2.31	2.19	2.13	2.49	2.35	2.24	2.06	1.92%
YoY %	5.48%	2.82%	-14.46%	5.96%	4.91%	8.74%	-	-
Horiz. %	112.14%	106.31%	103.40%	120.87%	114.08%	108.74%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 65,368
RPS	55.67	54.33	52.35	56.47	51.45	65.77	58.56	-0.83%
YoY %	2.47%	3.78%	-7.30%	9.76%	-21.77%	12.31%	-	-
Horiz. %	95.06%	92.78%	89.40%	96.43%	87.86%	112.31%	100.00%	-
EPS	6.65	4.38	4.19	6.32	5.79	7.50	6.48	0.43%
YoY %	51.83%	4.53%	-33.70%	9.15%	-22.80%	15.74%	-	-
Horiz. %	102.62%	67.59%	64.66%	97.53%	89.35%	115.74%	100.00%	-
DPS	2.71	2.71	3.40	2.89	2.89	10.07	2.88	-1.00%
YoY %	0.00%	-20.29%	17.65%	0.00%	-71.30%	249.65%	-	-
Horiz. %	94.10%	94.10%	118.06%	100.35%	100.35%	349.65%	100.00%	-
NAPS	0.7804	0.7427	0.7237	0.7077	0.6715	0.6483	0.5927	4.68%
YoY %	5.08%	2.63%	2.26%	5.39%	3.58%	9.38%	-	-
Horiz. %	131.67%	125.31%	122.10%	119.40%	113.30%	109.38%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.30	1.35	1.47	1.71	1.40	1.40	1.47	-
P/RPS	0.79	0.84	0.95	0.86	0.78	0.62	0.72	1.55%
YoY %	-5.95%	-11.58%	10.47%	10.26%	25.81%	-13.89%	-	-
Horiz. %	109.72%	116.67%	131.94%	119.44%	108.33%	86.11%	100.00%	-
P/EPS	6.61	10.46	11.92	7.69	6.91	5.40	6.53	0.20%
YoY %	-36.81%	-12.25%	55.01%	11.29%	27.96%	-17.30%	-	-
Horiz. %	101.23%	160.18%	182.54%	117.76%	105.82%	82.70%	100.00%	-
EY	15.14	9.56	8.39	13.01	14.48	18.52	15.32	-0.19%
YoY %	58.37%	13.95%	-35.51%	-10.15%	-21.81%	20.89%	-	-
Horiz. %	98.83%	62.40%	54.77%	84.92%	94.52%	120.89%	100.00%	-
DY	6.15	5.93	6.80	5.85	7.14	24.85	6.82	-1.70%
YoY %	3.71%	-12.79%	16.24%	-18.07%	-71.27%	264.37%	-	-
Horiz. %	90.18%	86.95%	99.71%	85.78%	104.69%	364.37%	100.00%	-
P/NAPS	0.56	0.62	0.69	0.69	0.60	0.63	0.71	-3.87%
YoY %	-9.68%	-10.14%	0.00%	15.00%	-4.76%	-11.27%	-	-
Horiz. %	78.87%	87.32%	97.18%	97.18%	84.51%	88.73%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/13	28/08/12	15/08/11	24/08/10	24/08/09	27/08/08	23/08/07	-
Price	1.21	1.24	1.23	1.43	1.45	1.25	1.47	-
P/RPS	0.73	0.77	0.80	0.72	0.81	0.55	0.72	0.22%
YoY %	-5.19%	-3.75%	11.11%	-11.11%	47.27%	-23.61%	-	-
Horiz. %	101.39%	106.94%	111.11%	100.00%	112.50%	76.39%	100.00%	-
P/EPS	6.15	9.60	9.97	6.43	7.15	4.82	6.53	-0.99%
YoY %	-35.94%	-3.71%	55.05%	-10.07%	48.34%	-26.19%	-	-
Horiz. %	94.18%	147.01%	152.68%	98.47%	109.49%	73.81%	100.00%	-
EY	16.26	10.41	10.03	15.55	13.98	20.74	15.32	0.99%
YoY %	56.20%	3.79%	-35.50%	11.23%	-32.59%	35.38%	-	-
Horiz. %	106.14%	67.95%	65.47%	101.50%	91.25%	135.38%	100.00%	-
DY	6.61	6.45	8.13	6.99	6.90	27.84	6.82	-0.51%
YoY %	2.48%	-20.66%	16.31%	1.30%	-75.22%	308.21%	-	-
Horiz. %	96.92%	94.57%	119.21%	102.49%	101.17%	408.21%	100.00%	-
P/NAPS	0.52	0.57	0.58	0.57	0.62	0.56	0.71	-5.05%
YoY %	-8.77%	-1.72%	1.75%	-8.06%	10.71%	-21.13%	-	-
Horiz. %	73.24%	80.28%	81.69%	80.28%	87.32%	78.87%	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