[UPA] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -5.13%
YoY- -17.22%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 33,584 29,809 30,475 31,792 41,389 39,898 35,271 -0.81%
PBT 5,066 1,403 3,955 5,526 7,031 10,301 6,344 -3.67%
Tax -1,335 -723 -951 -963 -1,517 -1,705 -1,492 -1.83%
NP 3,731 680 3,004 4,563 5,514 8,596 4,852 -4.28%
-
NP to SH 3,731 680 3,006 4,566 5,516 8,598 4,852 -4.28%
-
Tax Rate 26.35% 51.53% 24.05% 17.43% 21.58% 16.55% 23.52% -
Total Cost 29,853 29,129 27,471 27,229 35,875 31,302 30,419 -0.31%
-
Net Worth 164,694 157,885 151,944 148,428 136,092 129,457 113,176 6.44%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 164,694 157,885 151,944 148,428 136,092 129,457 113,176 6.44%
NOSH 78,054 78,160 65,776 66,559 65,744 64,728 62,875 3.66%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 11.11% 2.28% 9.86% 14.35% 13.32% 21.54% 13.76% -
ROE 2.27% 0.43% 1.98% 3.08% 4.05% 6.64% 4.29% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 43.03 38.14 46.33 47.76 62.95 61.64 56.10 -4.32%
EPS 4.78 0.87 4.57 6.86 8.39 13.28 7.72 -7.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.02 2.31 2.23 2.07 2.00 1.80 2.68%
Adjusted Per Share Value based on latest NOSH - 66,559
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 14.07 12.49 12.76 13.32 17.34 16.71 14.77 -0.80%
EPS 1.56 0.28 1.26 1.91 2.31 3.60 2.03 -4.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6898 0.6613 0.6364 0.6217 0.57 0.5422 0.474 6.44%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.22 1.42 1.49 1.43 1.44 1.44 1.72 -
P/RPS 2.84 3.72 3.22 2.99 2.29 2.34 3.07 -1.28%
P/EPS 25.52 163.22 32.60 20.85 17.16 10.84 22.29 2.27%
EY 3.92 0.61 3.07 4.80 5.83 9.22 4.49 -2.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.65 0.64 0.70 0.72 0.96 -8.05%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 29/11/10 23/11/09 26/11/08 26/11/07 29/11/06 29/11/05 -
Price 1.22 1.41 1.48 1.26 1.44 1.42 1.56 -
P/RPS 2.84 3.70 3.19 2.64 2.29 2.30 2.78 0.35%
P/EPS 25.52 162.07 32.39 18.37 17.16 10.69 20.22 3.95%
EY 3.92 0.62 3.09 5.44 5.83 9.35 4.95 -3.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.64 0.57 0.70 0.71 0.87 -6.53%

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