[UPA] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 28.35%
YoY- 448.68%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 29,214 23,257 38,893 33,584 32,596 22,401 35,603 -12.36%
PBT 3,874 2,492 3,248 5,066 3,692 696 8,106 -38.90%
Tax -824 -658 -1,791 -1,335 -785 -288 -2,461 -51.81%
NP 3,050 1,834 1,457 3,731 2,907 408 5,645 -33.68%
-
NP to SH 3,050 1,834 1,457 3,731 2,907 408 5,645 -33.68%
-
Tax Rate 21.27% 26.40% 55.14% 26.35% 21.26% 41.38% 30.36% -
Total Cost 26,164 21,423 37,436 29,853 29,689 21,993 29,958 -8.63%
-
Net Worth 170,831 167,791 165,178 164,694 166,449 164,769 163,634 2.91%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 6,233 - - - 7,829 -
Div Payout % - - 427.81% - - - 138.70% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 170,831 167,791 165,178 164,694 166,449 164,769 163,634 2.91%
NOSH 78,005 78,042 77,914 78,054 78,145 78,461 78,294 -0.24%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.44% 7.89% 3.75% 11.11% 8.92% 1.82% 15.86% -
ROE 1.79% 1.09% 0.88% 2.27% 1.75% 0.25% 3.45% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 37.45 29.80 49.92 43.03 41.71 28.55 45.47 -12.14%
EPS 3.91 2.35 1.87 4.78 3.72 0.52 7.21 -33.52%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 10.00 -
NAPS 2.19 2.15 2.12 2.11 2.13 2.10 2.09 3.16%
Adjusted Per Share Value based on latest NOSH - 78,054
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.24 9.74 16.29 14.07 13.65 9.38 14.91 -12.33%
EPS 1.28 0.77 0.61 1.56 1.22 0.17 2.36 -33.51%
DPS 0.00 0.00 2.61 0.00 0.00 0.00 3.28 -
NAPS 0.7155 0.7028 0.6919 0.6898 0.6972 0.6901 0.6854 2.90%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.35 1.29 1.39 1.22 1.47 1.40 1.38 -
P/RPS 3.60 4.33 2.78 2.84 3.52 4.90 3.03 12.18%
P/EPS 34.53 54.89 74.33 25.52 39.52 269.23 19.14 48.24%
EY 2.90 1.82 1.35 3.92 2.53 0.37 5.22 -32.44%
DY 0.00 0.00 5.76 0.00 0.00 0.00 7.25 -
P/NAPS 0.62 0.60 0.66 0.58 0.69 0.67 0.66 -4.08%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 28/02/12 21/11/11 15/08/11 23/05/11 25/02/11 -
Price 1.24 1.32 1.38 1.22 1.23 1.50 1.33 -
P/RPS 3.31 4.43 2.76 2.84 2.95 5.25 2.92 8.72%
P/EPS 31.71 56.17 73.80 25.52 33.06 288.46 18.45 43.53%
EY 3.15 1.78 1.36 3.92 3.02 0.35 5.42 -30.38%
DY 0.00 0.00 5.80 0.00 0.00 0.00 7.52 -
P/NAPS 0.57 0.61 0.65 0.58 0.58 0.71 0.64 -7.43%

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