[UPA] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -7.14%
YoY- 4.01%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 71,904 66,861 63,489 63,717 68,990 58,881 60,630 12.02%
PBT 11,922 11,723 11,170 11,320 12,019 9,124 10,592 8.19%
Tax -2,659 -2,568 -2,638 -2,791 -2,834 -2,105 -2,419 6.50%
NP 9,263 9,155 8,532 8,529 9,185 7,019 8,173 8.69%
-
NP to SH 9,263 9,155 8,532 8,529 9,185 7,019 8,173 8.69%
-
Tax Rate 22.30% 21.91% 23.62% 24.66% 23.58% 23.07% 22.84% -
Total Cost 62,641 57,706 54,957 55,188 59,805 51,862 52,457 12.54%
-
Net Worth 84,473 81,921 80,116 76,692 77,377 73,878 72,449 10.76%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 84,473 81,921 80,116 76,692 77,377 73,878 72,449 10.76%
NOSH 43,768 35,009 34,985 35,019 35,012 35,013 34,999 16.05%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 12.88% 13.69% 13.44% 13.39% 13.31% 11.92% 13.48% -
ROE 10.97% 11.18% 10.65% 11.12% 11.87% 9.50% 11.28% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 164.28 190.98 181.47 181.95 197.04 168.17 173.23 -3.47%
EPS 21.16 26.15 24.39 24.36 26.23 20.05 23.35 -6.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 2.34 2.29 2.19 2.21 2.11 2.07 -4.55%
Adjusted Per Share Value based on latest NOSH - 35,019
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 30.12 28.01 26.59 26.69 28.90 24.66 25.40 12.02%
EPS 3.88 3.83 3.57 3.57 3.85 2.94 3.42 8.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3538 0.3431 0.3356 0.3212 0.3241 0.3094 0.3035 10.75%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.43 2.05 1.92 1.71 1.57 1.60 1.52 -
P/RPS 0.87 1.07 1.06 0.94 0.80 0.95 0.88 -0.75%
P/EPS 6.76 7.84 7.87 7.02 5.98 7.98 6.51 2.54%
EY 14.80 12.76 12.70 14.24 16.71 12.53 15.36 -2.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.88 0.84 0.78 0.71 0.76 0.73 0.91%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 29/08/02 30/05/02 28/02/02 29/11/01 29/08/01 31/05/01 -
Price 1.48 1.47 2.00 1.86 1.54 1.72 1.51 -
P/RPS 0.90 0.77 1.10 1.02 0.78 1.02 0.87 2.28%
P/EPS 6.99 5.62 8.20 7.64 5.87 8.58 6.47 5.28%
EY 14.30 17.79 12.19 13.09 17.03 11.65 15.46 -5.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.63 0.87 0.85 0.70 0.82 0.73 3.61%

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