[UPA] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 26.65%
YoY- -15.07%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 35,508 30,475 31,135 21,957 33,440 31,792 43,909 -13.16%
PBT 6,055 3,955 4,764 3,770 2,784 5,526 7,032 -9.46%
Tax -1,454 -951 -1,158 -898 -515 -963 -2,220 -24.52%
NP 4,601 3,004 3,606 2,872 2,269 4,563 4,812 -2.93%
-
NP to SH 3,897 3,006 3,608 2,875 2,270 4,566 4,813 -13.09%
-
Tax Rate 24.01% 24.05% 24.31% 23.82% 18.50% 17.43% 31.57% -
Total Cost 30,907 27,471 27,529 19,085 31,171 27,229 39,097 -14.46%
-
Net Worth 157,340 151,944 154,440 153,226 150,445 148,428 149,116 3.63%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,638 - - - - - - -
Div Payout % 170.36% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 157,340 151,944 154,440 153,226 150,445 148,428 149,116 3.63%
NOSH 66,388 65,776 65,719 66,620 66,568 66,559 66,569 -0.18%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.96% 9.86% 11.58% 13.08% 6.79% 14.35% 10.96% -
ROE 2.48% 1.98% 2.34% 1.88% 1.51% 3.08% 3.23% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 53.49 46.33 47.38 32.96 50.23 47.76 65.96 -13.00%
EPS 5.87 4.57 5.49 4.32 3.41 6.86 7.23 -12.93%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.31 2.35 2.30 2.26 2.23 2.24 3.82%
Adjusted Per Share Value based on latest NOSH - 66,620
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.87 12.76 13.04 9.20 14.01 13.32 18.39 -13.17%
EPS 1.63 1.26 1.51 1.20 0.95 1.91 2.02 -13.29%
DPS 2.78 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.659 0.6364 0.6469 0.6418 0.6302 0.6217 0.6246 3.62%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.51 1.49 1.40 1.30 1.39 1.43 1.40 -
P/RPS 2.82 3.22 2.96 3.94 2.77 2.99 2.12 20.88%
P/EPS 25.72 32.60 25.50 30.12 40.76 20.85 19.36 20.78%
EY 3.89 3.07 3.92 3.32 2.45 4.80 5.16 -17.12%
DY 6.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.65 0.60 0.57 0.62 0.64 0.63 1.05%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 24/08/09 25/05/09 23/02/09 26/11/08 27/08/08 -
Price 1.47 1.48 1.45 1.30 1.19 1.26 1.25 -
P/RPS 2.75 3.19 3.06 3.94 2.37 2.64 1.90 27.86%
P/EPS 25.04 32.39 26.41 30.12 34.90 18.37 17.29 27.91%
EY 3.99 3.09 3.79 3.32 2.87 5.44 5.78 -21.83%
DY 6.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.62 0.57 0.53 0.57 0.56 7.00%

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