[UPA] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -50.28%
YoY- -35.91%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 30,475 31,135 21,957 33,440 31,792 43,909 29,471 2.25%
PBT 3,955 4,764 3,770 2,784 5,526 7,032 4,371 -6.44%
Tax -951 -1,158 -898 -515 -963 -2,220 -987 -2.44%
NP 3,004 3,606 2,872 2,269 4,563 4,812 3,384 -7.62%
-
NP to SH 3,006 3,608 2,875 2,270 4,566 4,813 3,385 -7.60%
-
Tax Rate 24.05% 24.31% 23.82% 18.50% 17.43% 31.57% 22.58% -
Total Cost 27,471 27,529 19,085 31,171 27,229 39,097 26,087 3.50%
-
Net Worth 151,944 154,440 153,226 150,445 148,428 149,116 144,311 3.49%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 151,944 154,440 153,226 150,445 148,428 149,116 144,311 3.49%
NOSH 65,776 65,719 66,620 66,568 66,559 66,569 66,502 -0.72%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.86% 11.58% 13.08% 6.79% 14.35% 10.96% 11.48% -
ROE 1.98% 2.34% 1.88% 1.51% 3.08% 3.23% 2.35% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 46.33 47.38 32.96 50.23 47.76 65.96 44.32 2.99%
EPS 4.57 5.49 4.32 3.41 6.86 7.23 5.09 -6.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.35 2.30 2.26 2.23 2.24 2.17 4.25%
Adjusted Per Share Value based on latest NOSH - 66,568
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.76 13.04 9.20 14.01 13.32 18.39 12.34 2.25%
EPS 1.26 1.51 1.20 0.95 1.91 2.02 1.42 -7.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6364 0.6469 0.6418 0.6302 0.6217 0.6246 0.6045 3.48%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.49 1.40 1.30 1.39 1.43 1.40 1.35 -
P/RPS 3.22 2.96 3.94 2.77 2.99 2.12 3.05 3.67%
P/EPS 32.60 25.50 30.12 40.76 20.85 19.36 26.52 14.73%
EY 3.07 3.92 3.32 2.45 4.80 5.16 3.77 -12.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.57 0.62 0.64 0.63 0.62 3.19%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 24/08/09 25/05/09 23/02/09 26/11/08 27/08/08 26/05/08 -
Price 1.48 1.45 1.30 1.19 1.26 1.25 1.47 -
P/RPS 3.19 3.06 3.94 2.37 2.64 1.90 3.32 -2.62%
P/EPS 32.39 26.41 30.12 34.90 18.37 17.29 28.88 7.93%
EY 3.09 3.79 3.32 2.87 5.44 5.78 3.46 -7.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 0.57 0.53 0.57 0.56 0.68 -3.95%

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