[UPA] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -11.14%
YoY- 58.77%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 138,344 140,229 146,760 117,884 139,292 137,040 122,782 8.24%
PBT 19,144 22,572 22,806 17,484 18,247 19,876 15,752 13.81%
Tax -4,685 -5,560 -6,414 -3,948 -2,822 -4,286 -3,396 23.80%
NP 14,459 17,012 16,392 13,536 15,425 15,589 12,356 10.99%
-
NP to SH 14,466 17,018 16,396 13,540 15,238 15,594 12,364 10.98%
-
Tax Rate 24.47% 24.63% 28.12% 22.58% 15.47% 21.56% 21.56% -
Total Cost 123,885 123,217 130,368 104,348 123,867 121,450 110,426 7.93%
-
Net Worth 149,741 148,403 149,054 144,311 491,041 136,091 136,348 6.41%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 6,655 - - - 23,162 - - -
Div Payout % 46.01% - - - 152.00% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 149,741 148,403 149,054 144,311 491,041 136,091 136,348 6.41%
NOSH 66,551 66,548 66,542 66,502 238,745 65,744 66,188 0.36%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.45% 12.13% 11.17% 11.48% 11.07% 11.38% 10.06% -
ROE 9.66% 11.47% 11.00% 9.38% 3.10% 11.46% 9.07% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 207.87 210.72 220.55 177.26 60.14 208.44 185.50 7.84%
EPS 21.88 25.57 24.64 20.36 23.28 23.72 18.68 11.06%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.25 2.23 2.24 2.17 2.12 2.07 2.06 6.02%
Adjusted Per Share Value based on latest NOSH - 66,502
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 57.95 58.74 61.47 49.38 58.34 57.40 51.43 8.24%
EPS 6.06 7.13 6.87 5.67 6.38 6.53 5.18 10.97%
DPS 2.79 0.00 0.00 0.00 9.70 0.00 0.00 -
NAPS 0.6272 0.6216 0.6243 0.6045 2.0568 0.57 0.5711 6.41%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.39 1.43 1.40 1.35 1.45 1.44 1.47 -
P/RPS 0.67 0.68 0.63 0.76 2.41 0.69 0.79 -10.35%
P/EPS 6.39 5.59 5.68 6.63 22.04 6.07 7.87 -12.91%
EY 15.64 17.88 17.60 15.08 4.54 16.47 12.71 14.75%
DY 7.19 0.00 0.00 0.00 6.90 0.00 0.00 -
P/NAPS 0.62 0.64 0.63 0.62 0.68 0.70 0.71 -8.60%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 26/11/08 27/08/08 26/05/08 28/02/08 26/11/07 23/08/07 -
Price 1.19 1.26 1.25 1.47 1.33 1.44 1.47 -
P/RPS 0.57 0.60 0.57 0.83 2.21 0.69 0.79 -19.47%
P/EPS 5.47 4.93 5.07 7.22 20.22 6.07 7.87 -21.44%
EY 18.27 20.30 19.71 13.85 4.95 16.47 12.71 27.22%
DY 8.40 0.00 0.00 0.00 7.52 0.00 0.00 -
P/NAPS 0.53 0.57 0.56 0.68 0.63 0.70 0.71 -17.63%

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