[UPA] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -33.0%
YoY- -39.09%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 123,571 124,948 128,330 127,474 124,184 120,409 127,048 -1.82%
PBT 12,981 14,680 14,498 12,702 17,560 13,897 14,980 -9.08%
Tax -4,366 -4,608 -4,569 -4,199 -4,869 -4,257 -4,606 -3.49%
NP 8,615 10,072 9,929 8,503 12,691 9,640 10,374 -11.62%
-
NP to SH 8,615 10,072 9,929 8,503 12,691 9,640 10,374 -11.62%
-
Tax Rate 33.63% 31.39% 31.51% 33.06% 27.73% 30.63% 30.75% -
Total Cost 114,956 114,876 118,401 118,971 111,493 110,769 116,674 -0.98%
-
Net Worth 168,213 170,831 167,791 165,178 164,694 166,449 164,769 1.38%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 6,233 6,233 6,233 6,233 7,829 7,829 7,829 -14.06%
Div Payout % 72.35% 61.89% 62.78% 73.31% 61.69% 81.22% 75.47% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 168,213 170,831 167,791 165,178 164,694 166,449 164,769 1.38%
NOSH 77,876 78,005 78,042 77,914 78,054 78,145 78,461 -0.49%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.97% 8.06% 7.74% 6.67% 10.22% 8.01% 8.17% -
ROE 5.12% 5.90% 5.92% 5.15% 7.71% 5.79% 6.30% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 158.68 160.18 164.44 163.61 159.10 154.08 161.92 -1.33%
EPS 11.06 12.91 12.72 10.91 16.26 12.34 13.22 -11.18%
DPS 8.00 8.00 8.00 8.00 10.00 10.00 9.98 -13.67%
NAPS 2.16 2.19 2.15 2.12 2.11 2.13 2.10 1.89%
Adjusted Per Share Value based on latest NOSH - 77,914
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 51.76 52.34 53.75 53.39 52.02 50.43 53.21 -1.82%
EPS 3.61 4.22 4.16 3.56 5.32 4.04 4.35 -11.65%
DPS 2.61 2.61 2.61 2.61 3.28 3.28 3.28 -14.09%
NAPS 0.7046 0.7155 0.7028 0.6919 0.6898 0.6972 0.6901 1.39%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.28 1.35 1.29 1.39 1.22 1.47 1.40 -
P/RPS 0.81 0.84 0.78 0.85 0.77 0.95 0.86 -3.90%
P/EPS 11.57 10.46 10.14 12.74 7.50 11.92 10.59 6.06%
EY 8.64 9.56 9.86 7.85 13.33 8.39 9.44 -5.71%
DY 6.25 5.93 6.20 5.76 8.20 6.80 7.13 -8.38%
P/NAPS 0.59 0.62 0.60 0.66 0.58 0.69 0.67 -8.10%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 28/08/12 29/05/12 28/02/12 21/11/11 15/08/11 23/05/11 -
Price 1.28 1.24 1.32 1.38 1.22 1.23 1.50 -
P/RPS 0.81 0.77 0.80 0.84 0.77 0.80 0.93 -8.77%
P/EPS 11.57 9.60 10.38 12.65 7.50 9.97 11.34 1.34%
EY 8.64 10.41 9.64 7.91 13.33 10.03 8.81 -1.28%
DY 6.25 6.45 6.06 5.80 8.20 8.13 6.65 -4.04%
P/NAPS 0.59 0.57 0.61 0.65 0.58 0.58 0.71 -11.58%

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