[UPA] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 13.82%
YoY- -10.97%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 120,304 127,474 129,314 119,075 138,612 139,292 133,472 -1.71%
PBT 15,902 12,702 18,908 18,544 19,713 18,247 20,505 -4.14%
Tax -2,040 -4,199 -4,949 -4,461 -4,685 -2,822 -4,702 -12.98%
NP 13,862 8,503 13,959 14,083 15,028 15,425 15,803 -2.15%
-
NP to SH 14,126 8,503 13,959 13,386 15,036 15,240 15,799 -1.84%
-
Tax Rate 12.83% 33.06% 26.17% 24.06% 23.77% 15.47% 22.93% -
Total Cost 106,442 118,971 115,355 104,992 123,584 123,867 117,669 -1.65%
-
Net Worth 155,915 165,178 163,634 157,340 150,445 491,041 132,631 2.72%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,236 6,233 7,829 6,638 6,656 23,162 6,631 -1.01%
Div Payout % 44.15% 73.31% 56.09% 49.60% 44.27% 151.98% 41.97% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 155,915 165,178 163,634 157,340 150,445 491,041 132,631 2.72%
NOSH 77,957 77,914 78,294 66,388 66,568 238,745 66,315 2.72%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.52% 6.67% 10.79% 11.83% 10.84% 11.07% 11.84% -
ROE 9.06% 5.15% 8.53% 8.51% 9.99% 3.10% 11.91% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 154.32 163.61 165.16 179.36 208.22 60.14 201.27 -4.32%
EPS 18.12 10.91 17.83 20.16 22.59 6.58 23.82 -4.45%
DPS 8.00 8.00 10.00 10.00 10.00 10.00 10.00 -3.64%
NAPS 2.00 2.12 2.09 2.37 2.26 2.12 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 66,388
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 52.31 55.42 56.22 51.77 60.27 60.56 58.03 -1.71%
EPS 6.14 3.70 6.07 5.82 6.54 6.63 6.87 -1.85%
DPS 2.71 2.71 3.40 2.89 2.89 10.07 2.88 -1.00%
NAPS 0.6779 0.7182 0.7115 0.6841 0.6541 2.135 0.5767 2.72%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.23 1.39 1.38 1.51 1.39 1.45 1.53 -
P/RPS 0.80 0.85 0.84 0.84 0.67 2.41 0.76 0.85%
P/EPS 6.79 12.74 7.74 7.49 6.15 22.04 6.42 0.93%
EY 14.73 7.85 12.92 13.35 16.25 4.54 15.57 -0.91%
DY 6.50 5.76 7.25 6.62 7.19 6.90 6.54 -0.10%
P/NAPS 0.62 0.66 0.66 0.64 0.62 0.68 0.77 -3.54%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 25/02/11 24/02/10 23/02/09 28/02/08 27/02/07 -
Price 1.25 1.38 1.33 1.47 1.19 1.33 1.50 -
P/RPS 0.81 0.84 0.81 0.82 0.57 2.21 0.75 1.28%
P/EPS 6.90 12.65 7.46 7.29 5.27 20.21 6.30 1.52%
EY 14.50 7.91 13.41 13.72 18.98 4.95 15.88 -1.50%
DY 6.40 5.80 7.52 6.80 8.40 7.52 6.67 -0.68%
P/NAPS 0.63 0.65 0.64 0.62 0.53 0.63 0.75 -2.86%

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