[UPA] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -97.1%
YoY- -89.78%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 127,474 88,581 54,997 22,401 129,314 93,711 63,902 58.26%
PBT 12,686 9,454 4,388 696 18,684 10,802 9,399 22.06%
Tax -3,911 -2,408 -1,073 -288 -4,594 -2,488 -1,765 69.71%
NP 8,775 7,046 3,315 408 14,090 8,314 7,634 9.70%
-
NP to SH 8,775 7,046 3,315 408 14,090 8,314 7,634 9.70%
-
Tax Rate 30.83% 25.47% 24.45% 41.38% 24.59% 23.03% 18.78% -
Total Cost 118,699 81,535 51,682 21,993 115,224 85,397 56,268 64.26%
-
Net Worth 166,159 164,640 166,140 164,769 163,624 158,138 162,745 1.38%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 6,240 - - - 7,828 - - -
Div Payout % 71.12% - - - 55.56% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 166,159 164,640 166,140 164,769 163,624 158,138 162,745 1.38%
NOSH 78,009 78,028 78,000 78,461 78,289 78,286 65,359 12.48%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.88% 7.95% 6.03% 1.82% 10.90% 8.87% 11.95% -
ROE 5.28% 4.28% 2.00% 0.25% 8.61% 5.26% 4.69% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 163.41 113.52 70.51 28.55 165.17 119.70 97.77 40.70%
EPS 11.24 9.03 4.25 0.52 17.99 10.62 11.68 -2.52%
DPS 8.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.13 2.11 2.13 2.10 2.09 2.02 2.49 -9.86%
Adjusted Per Share Value based on latest NOSH - 78,461
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 53.39 37.10 23.04 9.38 54.16 39.25 26.77 58.24%
EPS 3.68 2.95 1.39 0.17 5.90 3.48 3.20 9.73%
DPS 2.61 0.00 0.00 0.00 3.28 0.00 0.00 -
NAPS 0.696 0.6896 0.6959 0.6901 0.6854 0.6624 0.6817 1.38%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.39 1.22 1.47 1.40 1.38 1.42 1.71 -
P/RPS 0.85 1.07 2.08 4.90 0.84 1.19 1.75 -38.12%
P/EPS 12.36 13.51 34.59 269.23 7.67 13.37 14.64 -10.64%
EY 8.09 7.40 2.89 0.37 13.04 7.48 6.83 11.91%
DY 5.76 0.00 0.00 0.00 7.25 0.00 0.00 -
P/NAPS 0.65 0.58 0.69 0.67 0.66 0.70 0.69 -3.89%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 15/08/11 23/05/11 25/02/11 29/11/10 24/08/10 -
Price 1.38 1.22 1.23 1.50 1.33 1.41 1.43 -
P/RPS 0.84 1.07 1.74 5.25 0.81 1.18 1.46 -30.75%
P/EPS 12.27 13.51 28.94 288.46 7.39 13.28 12.24 0.16%
EY 8.15 7.40 3.46 0.35 13.53 7.53 8.17 -0.16%
DY 5.80 0.00 0.00 0.00 7.52 0.00 0.00 -
P/NAPS 0.65 0.58 0.58 0.71 0.64 0.70 0.57 9.12%

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