[UPA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 41.85%
YoY- -6.93%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 93,711 63,902 24,667 119,075 83,567 53,092 21,957 162.88%
PBT 10,802 9,399 4,624 18,619 12,489 8,534 3,770 101.60%
Tax -2,488 -1,765 -631 -4,458 -3,004 -2,053 -898 97.14%
NP 8,314 7,634 3,993 14,161 9,485 6,481 2,872 102.98%
-
NP to SH 8,314 7,634 3,993 13,464 9,492 6,486 2,875 102.84%
-
Tax Rate 23.03% 18.78% 13.65% 23.94% 24.05% 24.06% 23.82% -
Total Cost 85,397 56,268 20,674 104,914 74,082 46,611 19,085 171.29%
-
Net Worth 158,138 162,745 161,716 157,322 151,950 154,585 153,226 2.12%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 6,638 - - - -
Div Payout % - - - 49.30% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 158,138 162,745 161,716 157,322 151,950 154,585 153,226 2.12%
NOSH 78,286 65,359 66,550 66,380 65,779 65,780 66,620 11.34%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.87% 11.95% 16.19% 11.89% 11.35% 12.21% 13.08% -
ROE 5.26% 4.69% 2.47% 8.56% 6.25% 4.20% 1.88% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 119.70 97.77 37.07 179.38 127.04 80.71 32.96 136.08%
EPS 10.62 11.68 6.00 20.50 14.43 9.86 4.32 82.04%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.02 2.49 2.43 2.37 2.31 2.35 2.30 -8.28%
Adjusted Per Share Value based on latest NOSH - 66,388
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 39.25 26.77 10.33 49.88 35.00 22.24 9.20 162.81%
EPS 3.48 3.20 1.67 5.64 3.98 2.72 1.20 103.22%
DPS 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
NAPS 0.6624 0.6817 0.6774 0.659 0.6365 0.6475 0.6418 2.12%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.42 1.71 1.41 1.51 1.49 1.40 1.30 -
P/RPS 1.19 1.75 3.80 0.84 1.17 1.73 3.94 -54.95%
P/EPS 13.37 14.64 23.50 7.44 10.33 14.20 30.12 -41.78%
EY 7.48 6.83 4.26 13.43 9.68 7.04 3.32 71.77%
DY 0.00 0.00 0.00 6.62 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.58 0.64 0.65 0.60 0.57 14.66%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 24/05/10 24/02/10 23/11/09 24/08/09 25/05/09 -
Price 1.41 1.43 1.46 1.47 1.48 1.45 1.30 -
P/RPS 1.18 1.46 3.94 0.82 1.16 1.80 3.94 -55.20%
P/EPS 13.28 12.24 24.33 7.25 10.26 14.71 30.12 -42.04%
EY 7.53 8.17 4.11 13.80 9.75 6.80 3.32 72.53%
DY 0.00 0.00 0.00 6.80 0.00 0.00 0.00 -
P/NAPS 0.70 0.57 0.60 0.62 0.64 0.62 0.57 14.66%

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