[UPA] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 13.33%
YoY- -5.07%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 83,567 53,092 21,957 138,344 105,172 73,380 29,471 100.20%
PBT 12,489 8,534 3,770 19,144 16,929 11,403 4,371 101.22%
Tax -3,004 -2,053 -898 -4,685 -4,170 -3,207 -987 109.87%
NP 9,485 6,481 2,872 14,459 12,759 8,196 3,384 98.67%
-
NP to SH 9,492 6,486 2,875 14,466 12,764 8,198 3,385 98.72%
-
Tax Rate 24.05% 24.06% 23.82% 24.47% 24.63% 28.12% 22.58% -
Total Cost 74,082 46,611 19,085 123,885 92,413 65,184 26,087 100.40%
-
Net Worth 151,950 154,585 153,226 149,741 148,403 149,054 144,311 3.49%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 6,655 - - - -
Div Payout % - - - 46.01% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 151,950 154,585 153,226 149,741 148,403 149,054 144,311 3.49%
NOSH 65,779 65,780 66,620 66,551 66,548 66,542 66,502 -0.72%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.35% 12.21% 13.08% 10.45% 12.13% 11.17% 11.48% -
ROE 6.25% 4.20% 1.88% 9.66% 8.60% 5.50% 2.35% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 127.04 80.71 32.96 207.87 158.04 110.28 44.32 101.65%
EPS 14.43 9.86 4.32 21.88 19.18 12.32 5.09 100.18%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.31 2.35 2.30 2.25 2.23 2.24 2.17 4.25%
Adjusted Per Share Value based on latest NOSH - 66,568
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 35.00 22.24 9.20 57.95 44.05 30.74 12.34 100.24%
EPS 3.98 2.72 1.20 6.06 5.35 3.43 1.42 98.66%
DPS 0.00 0.00 0.00 2.79 0.00 0.00 0.00 -
NAPS 0.6365 0.6475 0.6418 0.6272 0.6216 0.6243 0.6045 3.49%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.49 1.40 1.30 1.39 1.43 1.40 1.35 -
P/RPS 1.17 1.73 3.94 0.67 0.90 1.27 3.05 -47.17%
P/EPS 10.33 14.20 30.12 6.39 7.46 11.36 26.52 -46.63%
EY 9.68 7.04 3.32 15.64 13.41 8.80 3.77 87.40%
DY 0.00 0.00 0.00 7.19 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.57 0.62 0.64 0.63 0.62 3.19%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 24/08/09 25/05/09 23/02/09 26/11/08 27/08/08 26/05/08 -
Price 1.48 1.45 1.30 1.19 1.26 1.25 1.47 -
P/RPS 1.16 1.80 3.94 0.57 0.80 1.13 3.32 -50.36%
P/EPS 10.26 14.71 30.12 5.47 6.57 10.15 28.88 -49.80%
EY 9.75 6.80 3.32 18.27 15.22 9.86 3.46 99.37%
DY 0.00 0.00 0.00 8.40 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 0.57 0.53 0.57 0.56 0.68 -3.95%

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