[UPA] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 18.93%
YoY- 3.95%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 66,194 41,594 13,152 79,508 53,503 28,487 9,585 262.22%
PBT 11,746 7,271 2,283 12,393 9,432 3,909 1,436 305.44%
Tax -1,911 -1,358 -639 -3,527 -1,977 -808 -236 302.72%
NP 9,835 5,913 1,644 8,866 7,455 3,101 1,200 305.98%
-
NP to SH 9,835 5,913 1,644 8,866 7,455 3,101 1,200 305.98%
-
Tax Rate 16.27% 18.68% 27.99% 28.46% 20.96% 20.67% 16.43% -
Total Cost 56,359 35,681 11,508 70,642 46,048 25,386 8,385 255.74%
-
Net Worth 89,632 87,535 83,511 81,381 84,437 81,899 80,116 7.76%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 2,625 - - - -
Div Payout % - - - 29.61% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 89,632 87,535 83,511 81,381 84,437 81,899 80,116 7.76%
NOSH 61,392 43,767 43,723 43,753 43,749 35,000 34,985 45.43%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 14.86% 14.22% 12.50% 11.15% 13.93% 10.89% 12.52% -
ROE 10.97% 6.76% 1.97% 10.89% 8.83% 3.79% 1.50% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 107.82 95.03 30.08 181.72 122.29 81.39 27.40 149.04%
EPS 16.02 13.51 3.76 14.47 17.04 8.86 3.43 179.15%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.46 2.00 1.91 1.86 1.93 2.34 2.29 -25.90%
Adjusted Per Share Value based on latest NOSH - 43,768
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 27.73 17.42 5.51 33.30 22.41 11.93 4.01 262.54%
EPS 4.12 2.48 0.69 3.71 3.12 1.30 0.50 307.43%
DPS 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
NAPS 0.3754 0.3666 0.3498 0.3409 0.3537 0.343 0.3356 7.75%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.44 1.70 1.43 1.45 1.43 2.05 1.92 -
P/RPS 1.34 1.79 4.75 0.80 1.17 2.52 7.01 -66.78%
P/EPS 8.99 12.58 38.03 7.16 8.39 23.14 55.98 -70.42%
EY 11.13 7.95 2.63 13.97 11.92 4.32 1.79 237.76%
DY 0.00 0.00 0.00 4.14 0.00 0.00 0.00 -
P/NAPS 0.99 0.85 0.75 0.78 0.74 0.88 0.84 11.56%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 29/05/03 27/02/03 26/11/02 29/08/02 30/05/02 -
Price 1.55 1.35 1.56 1.45 1.48 1.47 2.00 -
P/RPS 1.44 1.42 5.19 0.80 1.21 1.81 7.30 -66.08%
P/EPS 9.68 9.99 41.49 7.16 8.69 16.59 58.31 -69.76%
EY 10.34 10.01 2.41 13.97 11.51 6.03 1.71 231.54%
DY 0.00 0.00 0.00 4.14 0.00 0.00 0.00 -
P/NAPS 1.06 0.68 0.82 0.78 0.77 0.63 0.87 14.06%

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