[UPA] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 1.18%
YoY- 0.85%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 92,615 83,075 79,508 71,904 66,861 63,489 63,717 28.40%
PBT 15,757 13,242 12,395 11,922 11,723 11,170 11,320 24.74%
Tax -4,076 -3,930 -3,527 -2,659 -2,568 -2,638 -2,791 28.81%
NP 11,681 9,312 8,868 9,263 9,155 8,532 8,529 23.39%
-
NP to SH 11,681 9,312 8,868 9,263 9,155 8,532 8,529 23.39%
-
Tax Rate 25.87% 29.68% 28.46% 22.30% 21.91% 23.62% 24.66% -
Total Cost 80,934 73,763 70,640 62,641 57,706 54,957 55,188 29.17%
-
Net Worth 87,499 43,723 43,768 84,473 81,921 80,116 76,692 9.21%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 87,499 43,723 43,768 84,473 81,921 80,116 76,692 9.21%
NOSH 43,749 43,723 43,768 43,768 35,009 34,985 35,019 16.04%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 12.61% 11.21% 11.15% 12.88% 13.69% 13.44% 13.39% -
ROE 13.35% 21.30% 20.26% 10.97% 11.18% 10.65% 11.12% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 211.69 190.00 181.66 164.28 190.98 181.47 181.95 10.65%
EPS 26.70 21.30 20.26 21.16 26.15 24.39 24.36 6.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.00 1.93 2.34 2.29 2.19 -5.88%
Adjusted Per Share Value based on latest NOSH - 43,768
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 38.79 34.80 33.30 30.12 28.01 26.59 26.69 28.39%
EPS 4.89 3.90 3.71 3.88 3.83 3.57 3.57 23.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3665 0.1831 0.1833 0.3538 0.3431 0.3356 0.3212 9.22%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.70 1.43 1.45 1.43 2.05 1.92 1.71 -
P/RPS 0.80 0.75 0.80 0.87 1.07 1.06 0.94 -10.21%
P/EPS 6.37 6.71 7.16 6.76 7.84 7.87 7.02 -6.28%
EY 15.71 14.89 13.97 14.80 12.76 12.70 14.24 6.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.43 1.45 0.74 0.88 0.84 0.78 5.91%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 29/05/03 27/02/03 26/11/02 29/08/02 30/05/02 28/02/02 -
Price 1.35 1.56 1.45 1.48 1.47 2.00 1.86 -
P/RPS 0.64 0.82 0.80 0.90 0.77 1.10 1.02 -26.77%
P/EPS 5.06 7.32 7.16 6.99 5.62 8.20 7.64 -24.07%
EY 19.78 13.65 13.97 14.30 17.79 12.19 13.09 31.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.56 1.45 0.77 0.63 0.87 0.85 -13.85%

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