[UPA] YoY Annualized 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- -20.5%
YoY- -15.07%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 93,028 89,604 98,668 87,828 117,884 96,056 83,788 1.75%
PBT 9,968 2,784 18,496 15,080 17,484 11,464 14,264 -5.79%
Tax -2,632 -1,152 -2,524 -3,592 -3,948 -2,944 -3,712 -5.56%
NP 7,336 1,632 15,972 11,488 13,536 8,520 10,552 -5.87%
-
NP to SH 7,336 1,632 15,972 11,500 13,540 8,528 10,552 -5.87%
-
Tax Rate 26.40% 41.38% 13.65% 23.82% 22.58% 25.68% 26.02% -
Total Cost 85,692 87,972 82,696 76,340 104,348 87,536 73,236 2.64%
-
Net Worth 167,791 164,769 161,716 153,226 144,311 132,262 120,140 5.72%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 167,791 164,769 161,716 153,226 144,311 132,262 120,140 5.72%
NOSH 78,042 78,461 66,550 66,620 66,502 65,802 63,566 3.47%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.89% 1.82% 16.19% 13.08% 11.48% 8.87% 12.59% -
ROE 4.37% 0.99% 9.88% 7.51% 9.38% 6.45% 8.78% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 119.20 114.20 148.26 131.83 177.26 145.98 131.81 -1.66%
EPS 9.40 2.08 24.00 17.28 20.36 12.96 16.60 -9.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.10 2.43 2.30 2.17 2.01 1.89 2.16%
Adjusted Per Share Value based on latest NOSH - 66,620
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 38.97 37.53 41.33 36.79 49.38 40.23 35.10 1.75%
EPS 3.07 0.68 6.69 4.82 5.67 3.57 4.42 -5.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7028 0.6901 0.6774 0.6418 0.6045 0.554 0.5032 5.72%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.29 1.40 1.41 1.30 1.35 1.49 1.59 -
P/RPS 1.08 1.23 0.95 0.99 0.76 1.02 1.21 -1.87%
P/EPS 13.72 67.31 5.87 7.53 6.63 11.50 9.58 6.16%
EY 7.29 1.49 17.02 13.28 15.08 8.70 10.44 -5.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.58 0.57 0.62 0.74 0.84 -5.44%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 23/05/11 24/05/10 25/05/09 26/05/08 25/05/07 24/05/06 -
Price 1.32 1.50 1.46 1.30 1.47 1.43 1.65 -
P/RPS 1.11 1.31 0.98 0.99 0.83 0.98 1.25 -1.95%
P/EPS 14.04 72.12 6.08 7.53 7.22 11.03 9.94 5.91%
EY 7.12 1.39 16.44 13.28 13.85 9.06 10.06 -5.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.71 0.60 0.57 0.68 0.71 0.87 -5.74%

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