[UPA] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 69.47%
YoY- 4.65%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 88,581 54,997 22,401 129,314 93,711 63,902 24,667 134.32%
PBT 9,454 4,388 696 18,684 10,802 9,399 4,624 61.01%
Tax -2,408 -1,073 -288 -4,594 -2,488 -1,765 -631 144.00%
NP 7,046 3,315 408 14,090 8,314 7,634 3,993 45.97%
-
NP to SH 7,046 3,315 408 14,090 8,314 7,634 3,993 45.97%
-
Tax Rate 25.47% 24.45% 41.38% 24.59% 23.03% 18.78% 13.65% -
Total Cost 81,535 51,682 21,993 115,224 85,397 56,268 20,674 149.41%
-
Net Worth 164,640 166,140 164,769 163,624 158,138 162,745 161,716 1.20%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 7,828 - - - -
Div Payout % - - - 55.56% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 164,640 166,140 164,769 163,624 158,138 162,745 161,716 1.20%
NOSH 78,028 78,000 78,461 78,289 78,286 65,359 66,550 11.17%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.95% 6.03% 1.82% 10.90% 8.87% 11.95% 16.19% -
ROE 4.28% 2.00% 0.25% 8.61% 5.26% 4.69% 2.47% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 113.52 70.51 28.55 165.17 119.70 97.77 37.07 110.73%
EPS 9.03 4.25 0.52 17.99 10.62 11.68 6.00 31.29%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.11 2.13 2.10 2.09 2.02 2.49 2.43 -8.97%
Adjusted Per Share Value based on latest NOSH - 78,294
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 37.10 23.04 9.38 54.16 39.25 26.77 10.33 134.33%
EPS 2.95 1.39 0.17 5.90 3.48 3.20 1.67 46.07%
DPS 0.00 0.00 0.00 3.28 0.00 0.00 0.00 -
NAPS 0.6896 0.6959 0.6901 0.6854 0.6624 0.6817 0.6774 1.19%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.22 1.47 1.40 1.38 1.42 1.71 1.41 -
P/RPS 1.07 2.08 4.90 0.84 1.19 1.75 3.80 -57.00%
P/EPS 13.51 34.59 269.23 7.67 13.37 14.64 23.50 -30.83%
EY 7.40 2.89 0.37 13.04 7.48 6.83 4.26 44.45%
DY 0.00 0.00 0.00 7.25 0.00 0.00 0.00 -
P/NAPS 0.58 0.69 0.67 0.66 0.70 0.69 0.58 0.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 15/08/11 23/05/11 25/02/11 29/11/10 24/08/10 24/05/10 -
Price 1.22 1.23 1.50 1.33 1.41 1.43 1.46 -
P/RPS 1.07 1.74 5.25 0.81 1.18 1.46 3.94 -58.03%
P/EPS 13.51 28.94 288.46 7.39 13.28 12.24 24.33 -32.41%
EY 7.40 3.46 0.35 13.53 7.53 8.17 4.11 47.94%
DY 0.00 0.00 0.00 7.52 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.71 0.64 0.70 0.57 0.60 -2.23%

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