[UPA] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -43.72%
YoY- 0.25%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 79,508 71,337 56,974 38,340 63,717 60,421 50,686 34.89%
PBT 12,393 12,576 7,818 5,744 11,320 11,774 7,012 46.02%
Tax -3,527 -2,636 -1,616 -944 -2,791 -2,812 -2,062 42.88%
NP 8,866 9,940 6,202 4,800 8,529 8,962 4,950 47.32%
-
NP to SH 8,866 9,940 6,202 4,800 8,529 8,962 4,950 47.32%
-
Tax Rate 28.46% 20.96% 20.67% 16.43% 24.66% 23.88% 29.41% -
Total Cost 70,642 61,397 50,772 33,540 55,188 51,458 45,736 33.51%
-
Net Worth 81,381 84,437 81,899 80,116 76,645 77,332 73,864 6.65%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,625 - - - - - - -
Div Payout % 29.61% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 81,381 84,437 81,899 80,116 76,645 77,332 73,864 6.65%
NOSH 43,753 43,749 35,000 34,985 34,997 34,992 35,007 15.98%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 11.15% 13.93% 10.89% 12.52% 13.39% 14.83% 9.77% -
ROE 10.89% 11.77% 7.57% 5.99% 11.13% 11.59% 6.70% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 181.72 163.06 162.78 109.59 182.06 172.67 144.79 16.30%
EPS 14.47 22.72 17.72 13.72 24.37 25.61 14.14 1.54%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.93 2.34 2.29 2.19 2.21 2.11 -8.04%
Adjusted Per Share Value based on latest NOSH - 34,985
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 33.30 29.88 23.86 16.06 26.69 25.31 21.23 34.88%
EPS 3.71 4.16 2.60 2.01 3.57 3.75 2.07 47.39%
DPS 1.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3409 0.3537 0.343 0.3356 0.321 0.3239 0.3094 6.65%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.45 1.43 2.05 1.92 1.71 1.57 1.60 -
P/RPS 0.80 0.88 1.26 1.75 0.94 0.91 1.11 -19.56%
P/EPS 7.16 6.29 11.57 13.99 7.02 6.13 11.32 -26.25%
EY 13.97 15.89 8.64 7.15 14.25 16.31 8.84 35.56%
DY 4.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.74 0.88 0.84 0.78 0.71 0.76 1.74%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 26/11/02 29/08/02 30/05/02 28/02/02 29/11/01 29/08/01 -
Price 1.45 1.48 1.47 2.00 1.86 1.54 1.72 -
P/RPS 0.80 0.91 0.90 1.83 1.02 0.89 1.19 -23.20%
P/EPS 7.16 6.51 8.30 14.58 7.63 6.01 12.16 -29.68%
EY 13.97 15.35 12.05 6.86 13.10 16.63 8.22 42.27%
DY 4.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.77 0.63 0.87 0.85 0.70 0.82 -3.27%

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