[UPA] YoY TTM 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- -11.71%

YoY- -27.87%

Quarter Report

bursa2009_Qtr3_final.xls

Latest QR

Upcoming QR

UPA's Result

UPA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	123,571	124,184	129,219	117,007	141,684	136,181	134,726	-1.42%
YoY %	-0.49%	-3.90%	10.44%	-17.42%	4.04%	1.08%	-	-
Horiz. %	91.72%	92.18%	95.91%	86.85%	105.16%	101.08%	100.00%	-
PBT	12,981	17,560	16,857	15,273	20,269	15,549	23,680	-9.52%
YoY %	-26.08%	4.17%	10.37%	-24.65%	30.36%	-34.34%	-	-
Horiz. %	54.82%	74.16%	71.19%	64.50%	85.60%	65.66%	100.00%	-
Tax	-4,366	-4,869	-3,942	-3,522	-3,777	-3,731	-4,832	-1.67%
YoY %	10.33%	-23.52%	-11.93%	6.75%	-1.23%	22.79%	-	-
Horiz. %	90.36%	100.77%	81.58%	72.89%	78.17%	77.21%	100.00%	-
NP	8,615	12,691	12,915	11,751	16,492	11,818	18,848	-12.22%
YoY %	-32.12%	-1.73%	9.91%	-28.75%	39.55%	-37.30%	-	-
Horiz. %	45.71%	67.33%	68.52%	62.35%	87.50%	62.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,615	12,691	12,211	11,761	16,306	11,824	18,852	-12.22%
YoY %	-32.12%	3.93%	3.83%	-27.87%	37.91%	-37.28%	-	-
Horiz. %	45.70%	67.32%	64.77%	62.39%	86.49%	62.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.63%	27.73%	23.38%	23.06%	18.63%	24.00%	20.41%	-
YoY %	21.28%	18.61%	1.39%	23.78%	-22.38%	17.59%	-	-
Horiz. %	164.77%	135.86%	114.55%	112.98%	91.28%	117.59%	100.00%	-
Total Cost	114,956	111,493	116,304	105,256	125,192	124,363	115,878	-0.13%
YoY %	3.11%	-4.14%	10.50%	-15.92%	0.67%	7.32%	-	-
Horiz. %	99.20%	96.22%	100.37%	90.83%	108.04%	107.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	168,213	164,694	157,885	131,553	148,428	136,092	129,457	4.45%
YoY %	2.14%	4.31%	20.02%	-11.37%	9.06%	5.13%	-	-
Horiz. %	129.94%	127.22%	121.96%	101.62%	114.65%	105.13%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	6,233	7,829	6,638	6,656	23,162	6,631	6,274	-0.10%
YoY %	-20.39%	17.94%	-0.27%	-71.26%	249.30%	5.69%	-	-
Horiz. %	99.35%	124.78%	105.80%	106.09%	369.17%	105.69%	100.00%	-
Div Payout %	72.35%	61.69%	54.37%	56.60%	142.05%	56.09%	33.28%	-
YoY %	17.28%	13.46%	-3.94%	-60.15%	153.25%	68.54%	-	-
Horiz. %	217.40%	185.37%	163.37%	170.07%	426.83%	168.54%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	168,213	164,694	157,885	131,553	148,428	136,092	129,457	4.45%
YoY %	2.14%	4.31%	20.02%	-11.37%	9.06%	5.13%	-	-
Horiz. %	129.94%	127.22%	121.96%	101.62%	114.65%	105.13%	100.00%	-
NOSH	77,876	78,054	78,160	65,776	66,559	65,744	64,728	3.12%
YoY %	-0.23%	-0.14%	18.83%	-1.18%	1.24%	1.57%	-	-
Horiz. %	120.31%	120.59%	120.75%	101.62%	102.83%	101.57%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	6.97%	10.22%	9.99%	10.04%	11.64%	8.68%	13.99%	-
YoY %	-31.80%	2.30%	-0.50%	-13.75%	34.10%	-37.96%	-	-
Horiz. %	49.82%	73.05%	71.41%	71.77%	83.20%	62.04%	100.00%	-
ROE	5.12%	7.71%	7.73%	8.94%	10.99%	8.69%	14.56%	-
YoY %	-33.59%	-0.26%	-13.53%	-18.65%	26.47%	-40.32%	-	-
Horiz. %	35.16%	52.95%	53.09%	61.40%	75.48%	59.68%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	158.68	159.10	165.32	177.88	212.87	207.14	208.14	-4.41%
YoY %	-0.26%	-3.76%	-7.06%	-16.44%	2.77%	-0.48%	-	-
Horiz. %	76.24%	76.44%	79.43%	85.46%	102.27%	99.52%	100.00%	-
EPS	11.06	16.26	15.62	17.88	24.50	17.98	29.12	-14.88%
YoY %	-31.98%	4.10%	-12.64%	-27.02%	36.26%	-38.26%	-	-
Horiz. %	37.98%	55.84%	53.64%	61.40%	84.13%	61.74%	100.00%	-
DPS	8.00	10.00	8.49	10.00	34.80	10.00	9.69	-3.14%
YoY %	-20.00%	17.79%	-15.10%	-71.26%	248.00%	3.20%	-	-
Horiz. %	82.56%	103.20%	87.62%	103.20%	359.13%	103.20%	100.00%	-
NAPS	2.16	2.11	2.02	2.00	2.23	2.07	2.00	1.28%
YoY %	2.37%	4.46%	1.00%	-10.31%	7.73%	3.50%	-	-
Horiz. %	108.00%	105.50%	101.00%	100.00%	111.50%	103.50%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 65,776
RPS	53.73	53.99	56.18	50.87	61.60	59.21	58.58	-1.42%
YoY %	-0.48%	-3.90%	10.44%	-17.42%	4.04%	1.08%	-	-
Horiz. %	91.72%	92.16%	95.90%	86.84%	105.16%	101.08%	100.00%	-
EPS	3.75	5.52	5.31	5.11	7.09	5.14	8.20	-12.21%
YoY %	-32.07%	3.95%	3.91%	-27.93%	37.94%	-37.32%	-	-
Horiz. %	45.73%	67.32%	64.76%	62.32%	86.46%	62.68%	100.00%	-
DPS	2.71	3.40	2.89	2.89	10.07	2.88	2.73	-0.12%
YoY %	-20.29%	17.65%	0.00%	-71.30%	249.65%	5.49%	-	-
Horiz. %	99.27%	124.54%	105.86%	105.86%	368.86%	105.49%	100.00%	-
NAPS	0.7314	0.7161	0.6865	0.572	0.6453	0.5917	0.5629	4.45%
YoY %	2.14%	4.31%	20.02%	-11.36%	9.06%	5.12%	-	-
Horiz. %	129.93%	127.22%	121.96%	101.62%	114.64%	105.12%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
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	0.81	0.77	0.86	0.84	0.67	0.70	0.69	2.70%
YoY %	5.19%	-10.47%	2.38%	25.37%	-4.29%	1.45%	-	-
Horiz. %	117.39%	111.59%	124.64%	121.74%	97.10%	101.45%	100.00%	-
P/EPS	11.57	7.50	9.09	8.33	5.84	8.01	4.94	15.22%
YoY %	54.27%	-17.49%	9.12%	42.64%	-27.09%	62.15%	-	-
Horiz. %	234.21%	151.82%	184.01%	168.62%	118.22%	162.15%	100.00%	-
EY	8.64	13.33	11.00	12.00	17.13	12.49	20.23	-13.20%
YoY %	-35.18%	21.18%	-8.33%	-29.95%	37.15%	-38.26%	-	-
Horiz. %	42.71%	65.89%	54.37%	59.32%	84.68%	61.74%	100.00%	-
DY	6.25	8.20	5.98	6.71	24.34	6.94	6.73	-1.22%
YoY %	-23.78%	37.12%	-10.88%	-72.43%	250.72%	3.12%	-	-
Horiz. %	92.87%	121.84%	88.86%	99.70%	361.66%	103.12%	100.00%	-
P/NAPS	0.59	0.58	0.70	0.75	0.64	0.70	0.72	-3.26%
YoY %	1.72%	-17.14%	-6.67%	17.19%	-8.57%	-2.78%	-	-
Horiz. %	81.94%	80.56%	97.22%	104.17%	88.89%	97.22%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
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	0.81	0.77	0.85	0.83	0.59	0.70	0.68	2.95%
YoY %	5.19%	-9.41%	2.41%	40.68%	-15.71%	2.94%	-	-
Horiz. %	119.12%	113.24%	125.00%	122.06%	86.76%	102.94%	100.00%	-
P/EPS	11.57	7.50	9.03	8.28	5.14	8.01	4.88	15.45%
YoY %	54.27%	-16.94%	9.06%	61.09%	-35.83%	64.14%	-	-
Horiz. %	237.09%	153.69%	185.04%	169.67%	105.33%	164.14%	100.00%	-
EY	8.64	13.33	11.08	12.08	19.44	12.49	20.51	-13.40%
YoY %	-35.18%	20.31%	-8.28%	-37.86%	55.64%	-39.10%	-	-
Horiz. %	42.13%	64.99%	54.02%	58.90%	94.78%	60.90%	100.00%	-
DY	6.25	8.20	6.02	6.76	27.62	6.94	6.83	-1.46%
YoY %	-23.78%	36.21%	-10.95%	-75.52%	297.98%	1.61%	-	-
Horiz. %	91.51%	120.06%	88.14%	98.98%	404.39%	101.61%	100.00%	-
P/NAPS	0.59	0.58	0.70	0.74	0.57	0.70	0.71	-3.03%
YoY %	1.72%	-17.14%	-5.41%	29.82%	-18.57%	-1.41%	-	-
Horiz. %	83.10%	81.69%	98.59%	104.23%	80.28%	98.59%	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