[UPA] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 25.5%
YoY- -25.04%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 29,214 32,596 39,235 31,135 43,909 37,377 40,830 -5.42%
PBT 3,874 3,692 4,775 4,764 7,032 5,010 7,063 -9.51%
Tax -824 -785 -1,134 -1,158 -2,220 -962 -1,843 -12.54%
NP 3,050 2,907 3,641 3,606 4,812 4,048 5,220 -8.55%
-
NP to SH 3,050 2,907 3,641 3,608 4,813 4,050 5,221 -8.56%
-
Tax Rate 21.27% 21.26% 23.75% 24.31% 31.57% 19.20% 26.09% -
Total Cost 26,164 29,689 35,594 27,529 39,097 33,329 35,610 -5.00%
-
Net Worth 170,831 166,449 162,766 154,440 149,116 136,323 64,614 17.57%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 170,831 166,449 162,766 154,440 149,116 136,323 64,614 17.57%
NOSH 78,005 78,145 65,368 65,719 66,569 66,176 64,614 3.18%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.44% 8.92% 9.28% 11.58% 10.96% 10.83% 12.78% -
ROE 1.79% 1.75% 2.24% 2.34% 3.23% 2.97% 8.08% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 37.45 41.71 60.02 47.38 65.96 56.48 63.19 -8.34%
EPS 3.91 3.72 5.57 5.49 7.23 6.12 8.35 -11.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.13 2.49 2.35 2.24 2.06 1.00 13.94%
Adjusted Per Share Value based on latest NOSH - 65,719
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 12.24 13.65 16.43 13.04 18.39 15.66 17.10 -5.41%
EPS 1.28 1.22 1.53 1.51 2.02 1.70 2.19 -8.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7155 0.6972 0.6818 0.6469 0.6246 0.571 0.2706 17.57%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.35 1.47 1.71 1.40 1.40 1.47 1.60 -
P/RPS 3.60 3.52 2.85 2.96 2.12 2.60 2.53 6.04%
P/EPS 34.53 39.52 30.70 25.50 19.36 24.02 19.80 9.70%
EY 2.90 2.53 3.26 3.92 5.16 4.16 5.05 -8.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 0.69 0.60 0.63 0.71 1.60 -14.60%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 15/08/11 24/08/10 24/08/09 27/08/08 23/08/07 24/08/06 -
Price 1.24 1.23 1.43 1.45 1.25 1.47 1.42 -
P/RPS 3.31 2.95 2.38 3.06 1.90 2.60 2.25 6.63%
P/EPS 31.71 33.06 25.67 26.41 17.29 24.02 17.57 10.33%
EY 3.15 3.02 3.90 3.79 5.78 4.16 5.69 -9.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.57 0.62 0.56 0.71 1.42 -14.10%

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