[UPA] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 41.85%
YoY- -6.93%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 122,961 127,474 129,314 119,075 138,344 139,292 133,472 -1.35%
PBT 15,357 12,686 18,684 18,619 19,144 18,247 20,505 -4.69%
Tax -2,403 -3,911 -4,594 -4,458 -4,685 -2,822 -4,706 -10.58%
NP 12,954 8,775 14,090 14,161 14,459 15,425 15,799 -3.25%
-
NP to SH 13,218 8,775 14,090 13,464 14,466 15,238 15,799 -2.92%
-
Tax Rate 15.65% 30.83% 24.59% 23.94% 24.47% 15.47% 22.95% -
Total Cost 110,007 118,699 115,224 104,914 123,885 123,867 117,673 -1.11%
-
Net Worth 173,864 166,159 163,624 157,322 149,741 491,041 129,553 5.02%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,237 6,240 7,828 6,638 6,655 23,162 6,477 -0.62%
Div Payout % 47.19% 71.12% 55.56% 49.30% 46.01% 152.00% 41.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 173,864 166,159 163,624 157,322 149,741 491,041 129,553 5.02%
NOSH 77,966 78,009 78,289 66,380 66,551 238,745 64,776 3.13%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.54% 6.88% 10.90% 11.89% 10.45% 11.07% 11.84% -
ROE 7.60% 5.28% 8.61% 8.56% 9.66% 3.10% 12.20% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 157.71 163.41 165.17 179.38 207.87 60.14 206.05 -4.35%
EPS 16.62 11.24 17.99 20.50 21.88 23.28 24.39 -6.18%
DPS 8.00 8.00 10.00 10.00 10.00 10.00 10.00 -3.64%
NAPS 2.23 2.13 2.09 2.37 2.25 2.12 2.00 1.82%
Adjusted Per Share Value based on latest NOSH - 66,388
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 51.50 53.39 54.16 49.88 57.95 58.34 55.91 -1.35%
EPS 5.54 3.68 5.90 5.64 6.06 6.38 6.62 -2.92%
DPS 2.61 2.61 3.28 2.78 2.79 9.70 2.71 -0.62%
NAPS 0.7282 0.696 0.6854 0.659 0.6272 2.0568 0.5426 5.02%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.23 1.39 1.38 1.51 1.39 1.45 1.53 -
P/RPS 0.78 0.85 0.84 0.84 0.67 2.41 0.74 0.88%
P/EPS 7.26 12.36 7.67 7.44 6.39 22.04 6.11 2.91%
EY 13.78 8.09 13.04 13.43 15.64 4.54 16.35 -2.80%
DY 6.50 5.76 7.25 6.62 7.19 6.90 6.54 -0.10%
P/NAPS 0.55 0.65 0.66 0.64 0.62 0.68 0.77 -5.44%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 25/02/11 24/02/10 23/02/09 28/02/08 27/02/07 -
Price 1.25 1.38 1.33 1.47 1.19 1.33 1.50 -
P/RPS 0.79 0.84 0.81 0.82 0.57 2.21 0.73 1.32%
P/EPS 7.37 12.27 7.39 7.25 5.47 20.22 5.99 3.51%
EY 13.56 8.15 13.53 13.80 18.27 4.95 16.68 -3.38%
DY 6.40 5.80 7.52 6.80 8.40 7.52 6.67 -0.68%
P/NAPS 0.56 0.65 0.64 0.62 0.53 0.63 0.76 -4.95%

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