[UPA] YoY TTM Result on 30-Sep-2008 [#3]

Stock

[UPA] UPA CORPORATION BHD

Announcement Date

26-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- -5.51%

YoY- 37.91%

Quarter Report

bursa2008_Qtr3_final.xls

Latest QR

Upcoming QR

UPA's Result

UPA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	124,184	129,219	117,007	141,684	136,181	134,726	128,360	-0.54%
YoY %	-3.90%	10.44%	-17.42%	4.04%	1.08%	4.96%	-	-
Horiz. %	96.75%	100.67%	91.16%	110.38%	106.09%	104.96%	100.00%	-
PBT	17,560	16,857	15,273	20,269	15,549	23,680	19,713	-1.90%
YoY %	4.17%	10.37%	-24.65%	30.36%	-34.34%	20.12%	-	-
Horiz. %	89.08%	85.51%	77.48%	102.82%	78.88%	120.12%	100.00%	-
Tax	-4,869	-3,942	-3,522	-3,777	-3,731	-4,832	-4,329	1.97%
YoY %	-23.52%	-11.93%	6.75%	-1.23%	22.79%	-11.62%	-	-
Horiz. %	112.47%	91.06%	81.36%	87.25%	86.19%	111.62%	100.00%	-
NP	12,691	12,915	11,751	16,492	11,818	18,848	15,384	-3.15%
YoY %	-1.73%	9.91%	-28.75%	39.55%	-37.30%	22.52%	-	-
Horiz. %	82.49%	83.95%	76.38%	107.20%	76.82%	122.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,691	12,211	11,761	16,306	11,824	18,852	15,384	-3.15%
YoY %	3.93%	3.83%	-27.87%	37.91%	-37.28%	22.54%	-	-
Horiz. %	82.49%	79.37%	76.45%	105.99%	76.86%	122.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.73%	23.38%	23.06%	18.63%	24.00%	20.41%	21.96%	-
YoY %	18.61%	1.39%	23.78%	-22.38%	17.59%	-7.06%	-	-
Horiz. %	126.28%	106.47%	105.01%	84.84%	109.29%	92.94%	100.00%	-
Total Cost	111,493	116,304	105,256	125,192	124,363	115,878	112,976	-0.21%
YoY %	-4.14%	10.50%	-15.92%	0.67%	7.32%	2.57%	-	-
Horiz. %	98.69%	102.95%	93.17%	110.81%	110.08%	102.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	164,694	157,885	131,553	148,428	136,092	129,457	113,176	6.44%
YoY %	4.31%	20.02%	-11.37%	9.06%	5.13%	14.39%	-	-
Horiz. %	145.52%	139.50%	116.24%	131.15%	120.25%	114.39%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	7,829	6,638	6,656	23,162	6,631	6,274	-	-
YoY %	17.94%	-0.27%	-71.26%	249.30%	5.69%	0.00%	-	-
Horiz. %	124.78%	105.80%	106.09%	369.17%	105.69%	100.00%	-	-
Div Payout %	61.69%	54.37%	56.60%	142.05%	56.09%	33.28%	-	-
YoY %	13.46%	-3.94%	-60.15%	153.25%	68.54%	0.00%	-	-
Horiz. %	185.37%	163.37%	170.07%	426.83%	168.54%	100.00%	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	164,694	157,885	131,553	148,428	136,092	129,457	113,176	6.44%
YoY %	4.31%	20.02%	-11.37%	9.06%	5.13%	14.39%	-	-
Horiz. %	145.52%	139.50%	116.24%	131.15%	120.25%	114.39%	100.00%	-
NOSH	78,054	78,160	65,776	66,559	65,744	64,728	62,875	3.66%
YoY %	-0.14%	18.83%	-1.18%	1.24%	1.57%	2.95%	-	-
Horiz. %	124.14%	124.31%	104.61%	105.86%	104.56%	102.95%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	10.22%	9.99%	10.04%	11.64%	8.68%	13.99%	11.99%	-
YoY %	2.30%	-0.50%	-13.75%	34.10%	-37.96%	16.68%	-	-
Horiz. %	85.24%	83.32%	83.74%	97.08%	72.39%	116.68%	100.00%	-
ROE	7.71%	7.73%	8.94%	10.99%	8.69%	14.56%	13.59%	-
YoY %	-0.26%	-13.53%	-18.65%	26.47%	-40.32%	7.14%	-	-
Horiz. %	56.73%	56.88%	65.78%	80.87%	63.94%	107.14%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	159.10	165.32	177.88	212.87	207.14	208.14	204.15	-4.06%
YoY %	-3.76%	-7.06%	-16.44%	2.77%	-0.48%	1.95%	-	-
Horiz. %	77.93%	80.98%	87.13%	104.27%	101.46%	101.95%	100.00%	-
EPS	16.26	15.62	17.88	24.50	17.98	29.12	24.47	-6.58%
YoY %	4.10%	-12.64%	-27.02%	36.26%	-38.26%	19.00%	-	-
Horiz. %	66.45%	63.83%	73.07%	100.12%	73.48%	119.00%	100.00%	-
DPS	10.00	8.49	10.00	34.80	10.00	9.69	0.00	-
YoY %	17.79%	-15.10%	-71.26%	248.00%	3.20%	0.00%	-	-
Horiz. %	103.20%	87.62%	103.20%	359.13%	103.20%	100.00%	-	-
NAPS	2.11	2.02	2.00	2.23	2.07	2.00	1.80	2.68%
YoY %	4.46%	1.00%	-10.31%	7.73%	3.50%	11.11%	-	-
Horiz. %	117.22%	112.22%	111.11%	123.89%	115.00%	111.11%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 66,559
RPS	52.02	54.12	49.01	59.35	57.04	56.43	53.76	-0.54%
YoY %	-3.88%	10.43%	-17.42%	4.05%	1.08%	4.97%	-	-
Horiz. %	96.76%	100.67%	91.16%	110.40%	106.10%	104.97%	100.00%	-
EPS	5.32	5.11	4.93	6.83	4.95	7.90	6.44	-3.13%
YoY %	4.11%	3.65%	-27.82%	37.98%	-37.34%	22.67%	-	-
Horiz. %	82.61%	79.35%	76.55%	106.06%	76.86%	122.67%	100.00%	-
DPS	3.28	2.78	2.79	9.70	2.78	2.63	0.00	-
YoY %	17.99%	-0.36%	-71.24%	248.92%	5.70%	0.00%	-	-
Horiz. %	124.71%	105.70%	106.08%	368.82%	105.70%	100.00%	-	-
NAPS	0.6898	0.6613	0.551	0.6217	0.57	0.5422	0.474	6.44%
YoY %	4.31%	20.02%	-11.37%	9.07%	5.13%	14.39%	-	-
Horiz. %	145.53%	139.51%	116.24%	131.16%	120.25%	114.39%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	1.22	1.42	1.49	1.43	1.44	1.44	1.72	-
P/RPS	0.77	0.86	0.84	0.67	0.70	0.69	0.84	-1.43%
YoY %	-10.47%	2.38%	25.37%	-4.29%	1.45%	-17.86%	-	-
Horiz. %	91.67%	102.38%	100.00%	79.76%	83.33%	82.14%	100.00%	-
P/EPS	7.50	9.09	8.33	5.84	8.01	4.94	7.03	1.08%
YoY %	-17.49%	9.12%	42.64%	-27.09%	62.15%	-29.73%	-	-
Horiz. %	106.69%	129.30%	118.49%	83.07%	113.94%	70.27%	100.00%	-
EY	13.33	11.00	12.00	17.13	12.49	20.23	14.23	-1.08%
YoY %	21.18%	-8.33%	-29.95%	37.15%	-38.26%	42.16%	-	-
Horiz. %	93.68%	77.30%	84.33%	120.38%	87.77%	142.16%	100.00%	-
DY	8.20	5.98	6.71	24.34	6.94	6.73	0.00	-
YoY %	37.12%	-10.88%	-72.43%	250.72%	3.12%	0.00%	-	-
Horiz. %	121.84%	88.86%	99.70%	361.66%	103.12%	100.00%	-	-
P/NAPS	0.58	0.70	0.75	0.64	0.70	0.72	0.96	-8.05%
YoY %	-17.14%	-6.67%	17.19%	-8.57%	-2.78%	-25.00%	-	-
Horiz. %	60.42%	72.92%	78.12%	66.67%	72.92%	75.00%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	21/11/11	29/11/10	23/11/09	26/11/08	26/11/07	29/11/06	29/11/05	-
Price	1.22	1.41	1.48	1.26	1.44	1.42	1.56	-
P/RPS	0.77	0.85	0.83	0.59	0.70	0.68	0.76	0.21%
YoY %	-9.41%	2.41%	40.68%	-15.71%	2.94%	-10.53%	-	-
Horiz. %	101.32%	111.84%	109.21%	77.63%	92.11%	89.47%	100.00%	-
P/EPS	7.50	9.03	8.28	5.14	8.01	4.88	6.38	2.73%
YoY %	-16.94%	9.06%	61.09%	-35.83%	64.14%	-23.51%	-	-
Horiz. %	117.55%	141.54%	129.78%	80.56%	125.55%	76.49%	100.00%	-
EY	13.33	11.08	12.08	19.44	12.49	20.51	15.68	-2.66%
YoY %	20.31%	-8.28%	-37.86%	55.64%	-39.10%	30.80%	-	-
Horiz. %	85.01%	70.66%	77.04%	123.98%	79.66%	130.80%	100.00%	-
DY	8.20	6.02	6.76	27.62	6.94	6.83	0.00	-
YoY %	36.21%	-10.95%	-75.52%	297.98%	1.61%	0.00%	-	-
Horiz. %	120.06%	88.14%	98.98%	404.39%	101.61%	100.00%	-	-
P/NAPS	0.58	0.70	0.74	0.57	0.70	0.71	0.87	-6.53%
YoY %	-17.14%	-5.41%	29.82%	-18.57%	-1.41%	-18.39%	-	-
Horiz. %	66.67%	80.46%	85.06%	65.52%	80.46%	81.61%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos