[UPA] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 2.46%
YoY- 38.89%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 35,603 29,809 39,235 24,667 35,508 30,475 31,135 9.32%
PBT 8,106 1,403 4,775 4,624 6,055 3,955 4,764 42.38%
Tax -2,461 -723 -1,134 -631 -1,454 -951 -1,158 65.07%
NP 5,645 680 3,641 3,993 4,601 3,004 3,606 34.71%
-
NP to SH 5,645 680 3,641 3,993 3,897 3,006 3,608 34.66%
-
Tax Rate 30.36% 51.53% 23.75% 13.65% 24.01% 24.05% 24.31% -
Total Cost 29,958 29,129 35,594 20,674 30,907 27,471 27,529 5.78%
-
Net Worth 163,634 157,885 162,766 161,716 157,340 151,944 154,440 3.91%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 7,829 - - - 6,638 - - -
Div Payout % 138.70% - - - 170.36% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 163,634 157,885 162,766 161,716 157,340 151,944 154,440 3.91%
NOSH 78,294 78,160 65,368 66,550 66,388 65,776 65,719 12.34%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.86% 2.28% 9.28% 16.19% 12.96% 9.86% 11.58% -
ROE 3.45% 0.43% 2.24% 2.47% 2.48% 1.98% 2.34% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 45.47 38.14 60.02 37.07 53.49 46.33 47.38 -2.69%
EPS 7.21 0.87 5.57 6.00 5.87 4.57 5.49 19.86%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.09 2.02 2.49 2.43 2.37 2.31 2.35 -7.49%
Adjusted Per Share Value based on latest NOSH - 66,550
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.91 12.49 16.43 10.33 14.87 12.76 13.04 9.31%
EPS 2.36 0.28 1.53 1.67 1.63 1.26 1.51 34.56%
DPS 3.28 0.00 0.00 0.00 2.78 0.00 0.00 -
NAPS 0.6854 0.6613 0.6818 0.6774 0.659 0.6364 0.6469 3.91%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.38 1.42 1.71 1.41 1.51 1.49 1.40 -
P/RPS 3.03 3.72 2.85 3.80 2.82 3.22 2.96 1.56%
P/EPS 19.14 163.22 30.70 23.50 25.72 32.60 25.50 -17.36%
EY 5.22 0.61 3.26 4.26 3.89 3.07 3.92 20.97%
DY 7.25 0.00 0.00 0.00 6.62 0.00 0.00 -
P/NAPS 0.66 0.70 0.69 0.58 0.64 0.65 0.60 6.54%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 24/08/10 24/05/10 24/02/10 23/11/09 24/08/09 -
Price 1.33 1.41 1.43 1.46 1.47 1.48 1.45 -
P/RPS 2.92 3.70 2.38 3.94 2.75 3.19 3.06 -3.06%
P/EPS 18.45 162.07 25.67 24.33 25.04 32.39 26.41 -21.21%
EY 5.42 0.62 3.90 4.11 3.99 3.09 3.79 26.84%
DY 7.52 0.00 0.00 0.00 6.80 0.00 0.00 -
P/NAPS 0.64 0.70 0.57 0.60 0.62 0.64 0.62 2.13%

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