[UPA] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 27.1%
YoY- 4.65%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 118,108 109,994 89,604 129,314 124,948 127,804 98,668 12.72%
PBT 12,605 8,776 2,784 18,684 14,402 18,798 18,496 -22.53%
Tax -3,210 -2,146 -1,152 -4,594 -3,317 -3,530 -2,524 17.36%
NP 9,394 6,630 1,632 14,090 11,085 15,268 15,972 -29.77%
-
NP to SH 9,394 6,630 1,632 14,090 11,085 15,268 15,972 -29.77%
-
Tax Rate 25.47% 24.45% 41.38% 24.59% 23.03% 18.78% 13.65% -
Total Cost 108,713 103,364 87,972 115,224 113,862 112,536 82,696 19.98%
-
Net Worth 164,640 166,140 164,769 163,624 158,138 162,745 161,716 1.20%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 7,828 - - - -
Div Payout % - - - 55.56% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 164,640 166,140 164,769 163,624 158,138 162,745 161,716 1.20%
NOSH 78,028 78,000 78,461 78,289 78,286 65,359 66,550 11.17%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.95% 6.03% 1.82% 10.90% 8.87% 11.95% 16.19% -
ROE 5.71% 3.99% 0.99% 8.61% 7.01% 9.38% 9.88% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 151.36 141.02 114.20 165.17 159.60 195.54 148.26 1.38%
EPS 12.04 8.50 2.08 17.99 14.16 23.36 24.00 -36.83%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.11 2.13 2.10 2.09 2.02 2.49 2.43 -8.97%
Adjusted Per Share Value based on latest NOSH - 78,294
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 49.47 46.07 37.53 54.16 52.34 53.53 41.33 12.72%
EPS 3.94 2.78 0.68 5.90 4.64 6.40 6.69 -29.71%
DPS 0.00 0.00 0.00 3.28 0.00 0.00 0.00 -
NAPS 0.6896 0.6959 0.6901 0.6854 0.6624 0.6817 0.6774 1.19%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.22 1.47 1.40 1.38 1.42 1.71 1.41 -
P/RPS 0.81 1.04 1.23 0.84 0.89 0.87 0.95 -10.07%
P/EPS 10.13 17.29 67.31 7.67 10.03 7.32 5.87 43.82%
EY 9.87 5.78 1.49 13.04 9.97 13.66 17.02 -30.43%
DY 0.00 0.00 0.00 7.25 0.00 0.00 0.00 -
P/NAPS 0.58 0.69 0.67 0.66 0.70 0.69 0.58 0.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 15/08/11 23/05/11 25/02/11 29/11/10 24/08/10 24/05/10 -
Price 1.22 1.23 1.50 1.33 1.41 1.43 1.46 -
P/RPS 0.81 0.87 1.31 0.81 0.88 0.73 0.98 -11.91%
P/EPS 10.13 14.47 72.12 7.39 9.96 6.12 6.08 40.49%
EY 9.87 6.91 1.39 13.53 10.04 16.34 16.44 -28.81%
DY 0.00 0.00 0.00 7.52 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.71 0.64 0.70 0.57 0.60 -2.23%

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