[UPA] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -5.13%
YoY- -17.22%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 31,135 21,957 33,440 31,792 43,909 29,471 36,512 -10.08%
PBT 4,764 3,770 2,784 5,526 7,032 4,371 3,340 26.73%
Tax -1,158 -898 -515 -963 -2,220 -987 393 -
NP 3,606 2,872 2,269 4,563 4,812 3,384 3,733 -2.28%
-
NP to SH 3,608 2,875 2,270 4,566 4,813 3,385 3,542 1.23%
-
Tax Rate 24.31% 23.82% 18.50% 17.43% 31.57% 22.58% -11.77% -
Total Cost 27,529 19,085 31,171 27,229 39,097 26,087 32,779 -10.99%
-
Net Worth 154,440 153,226 150,445 148,428 149,116 144,311 491,041 -53.78%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 23,162 -
Div Payout % - - - - - - 653.93% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 154,440 153,226 150,445 148,428 149,116 144,311 491,041 -53.78%
NOSH 65,719 66,620 66,568 66,559 66,569 66,502 238,745 -57.71%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 11.58% 13.08% 6.79% 14.35% 10.96% 11.48% 10.22% -
ROE 2.34% 1.88% 1.51% 3.08% 3.23% 2.35% 0.72% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 47.38 32.96 50.23 47.76 65.96 44.32 15.76 108.44%
EPS 5.49 4.32 3.41 6.86 7.23 5.09 5.61 -1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 2.35 2.30 2.26 2.23 2.24 2.17 2.12 7.11%
Adjusted Per Share Value based on latest NOSH - 66,559
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 13.04 9.20 14.01 13.32 18.39 12.34 15.29 -10.07%
EPS 1.51 1.20 0.95 1.91 2.02 1.42 1.48 1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.70 -
NAPS 0.6469 0.6418 0.6302 0.6217 0.6246 0.6045 2.0568 -53.78%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.40 1.30 1.39 1.43 1.40 1.35 1.45 -
P/RPS 2.96 3.94 2.77 2.99 2.12 3.05 9.20 -53.07%
P/EPS 25.50 30.12 40.76 20.85 19.36 26.52 94.82 -58.36%
EY 3.92 3.32 2.45 4.80 5.16 3.77 1.05 140.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.90 -
P/NAPS 0.60 0.57 0.62 0.64 0.63 0.62 0.68 -8.01%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 25/05/09 23/02/09 26/11/08 27/08/08 26/05/08 28/02/08 -
Price 1.45 1.30 1.19 1.26 1.25 1.47 1.33 -
P/RPS 3.06 3.94 2.37 2.64 1.90 3.32 8.44 -49.18%
P/EPS 26.41 30.12 34.90 18.37 17.29 28.88 86.97 -54.85%
EY 3.79 3.32 2.87 5.44 5.78 3.46 1.15 121.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.52 -
P/NAPS 0.62 0.57 0.53 0.57 0.56 0.68 0.63 -1.06%

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