[UPA] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 8.35%
YoY- -0.15%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 121,275 128,330 127,048 121,785 131,098 144,749 136,539 -1.95%
PBT 16,407 14,498 14,980 19,398 19,112 19,752 19,805 -3.08%
Tax -1,919 -4,569 -4,606 -4,194 -4,596 -3,073 -4,510 -13.26%
NP 14,488 9,929 10,374 15,204 14,516 16,679 15,295 -0.89%
-
NP to SH 14,752 9,929 10,374 14,504 14,526 16,493 15,293 -0.59%
-
Tax Rate 11.70% 31.51% 30.75% 21.62% 24.05% 15.56% 22.77% -
Total Cost 106,787 118,401 116,674 106,581 116,582 128,070 121,244 -2.09%
-
Net Worth 175,381 167,791 164,769 161,716 153,226 144,311 132,262 4.81%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 6,236 6,233 7,829 6,638 6,656 23,162 6,631 -1.01%
Div Payout % 42.28% 62.78% 75.47% 45.77% 45.83% 140.44% 43.36% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 175,381 167,791 164,769 161,716 153,226 144,311 132,262 4.81%
NOSH 77,602 78,042 78,461 66,550 66,620 66,502 65,802 2.78%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 11.95% 7.74% 8.17% 12.48% 11.07% 11.52% 11.20% -
ROE 8.41% 5.92% 6.30% 8.97% 9.48% 11.43% 11.56% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 156.28 164.44 161.92 183.00 196.78 217.66 207.50 -4.61%
EPS 19.01 12.72 13.22 21.79 21.80 24.80 23.24 -3.29%
DPS 8.00 8.00 9.98 10.00 10.00 34.83 10.00 -3.64%
NAPS 2.26 2.15 2.10 2.43 2.30 2.17 2.01 1.97%
Adjusted Per Share Value based on latest NOSH - 66,550
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 52.73 55.80 55.24 52.95 57.00 62.93 59.36 -1.95%
EPS 6.41 4.32 4.51 6.31 6.32 7.17 6.65 -0.61%
DPS 2.71 2.71 3.40 2.89 2.89 10.07 2.88 -1.00%
NAPS 0.7625 0.7295 0.7164 0.7031 0.6662 0.6274 0.5751 4.80%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.23 1.29 1.40 1.41 1.30 1.35 1.49 -
P/RPS 0.79 0.78 0.86 0.77 0.66 0.62 0.72 1.55%
P/EPS 6.47 10.14 10.59 6.47 5.96 5.44 6.41 0.15%
EY 15.46 9.86 9.44 15.46 16.77 18.37 15.60 -0.14%
DY 6.50 6.20 7.13 7.09 7.69 25.80 6.71 -0.52%
P/NAPS 0.54 0.60 0.67 0.58 0.57 0.62 0.74 -5.11%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 29/05/12 23/05/11 24/05/10 25/05/09 26/05/08 25/05/07 -
Price 1.37 1.32 1.50 1.46 1.30 1.47 1.43 -
P/RPS 0.88 0.80 0.93 0.80 0.66 0.68 0.69 4.13%
P/EPS 7.21 10.38 11.34 6.70 5.96 5.93 6.15 2.68%
EY 13.88 9.64 8.81 14.93 16.77 16.87 16.25 -2.59%
DY 5.84 6.06 6.65 6.85 7.69 23.69 6.99 -2.94%
P/NAPS 0.61 0.61 0.71 0.60 0.57 0.68 0.71 -2.49%

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