[UPA] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -16.69%
YoY- -34.17%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 32,207 33,584 29,809 30,475 31,792 41,389 39,898 -3.50%
PBT 3,367 5,066 1,403 3,955 5,526 7,031 10,301 -16.98%
Tax -1,093 -1,335 -723 -951 -963 -1,517 -1,705 -7.13%
NP 2,274 3,731 680 3,004 4,563 5,514 8,596 -19.86%
-
NP to SH 2,274 3,731 680 3,006 4,566 5,516 8,598 -19.86%
-
Tax Rate 32.46% 26.35% 51.53% 24.05% 17.43% 21.58% 16.55% -
Total Cost 29,933 29,853 29,129 27,471 27,229 35,875 31,302 -0.74%
-
Net Worth 168,213 164,694 157,885 151,944 148,428 136,092 129,457 4.45%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 168,213 164,694 157,885 151,944 148,428 136,092 129,457 4.45%
NOSH 77,876 78,054 78,160 65,776 66,559 65,744 64,728 3.12%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.06% 11.11% 2.28% 9.86% 14.35% 13.32% 21.54% -
ROE 1.35% 2.27% 0.43% 1.98% 3.08% 4.05% 6.64% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 41.36 43.03 38.14 46.33 47.76 62.95 61.64 -6.42%
EPS 2.92 4.78 0.87 4.57 6.86 8.39 13.28 -22.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.11 2.02 2.31 2.23 2.07 2.00 1.28%
Adjusted Per Share Value based on latest NOSH - 65,776
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.49 14.07 12.49 12.76 13.32 17.34 16.71 -3.50%
EPS 0.95 1.56 0.28 1.26 1.91 2.31 3.60 -19.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7046 0.6898 0.6613 0.6364 0.6217 0.57 0.5422 4.45%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.28 1.22 1.42 1.49 1.43 1.44 1.44 -
P/RPS 3.10 2.84 3.72 3.22 2.99 2.29 2.34 4.79%
P/EPS 43.84 25.52 163.22 32.60 20.85 17.16 10.84 26.19%
EY 2.28 3.92 0.61 3.07 4.80 5.83 9.22 -20.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.70 0.65 0.64 0.70 0.72 -3.26%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 21/11/11 29/11/10 23/11/09 26/11/08 26/11/07 29/11/06 -
Price 1.28 1.22 1.41 1.48 1.26 1.44 1.42 -
P/RPS 3.10 2.84 3.70 3.19 2.64 2.29 2.30 5.09%
P/EPS 43.84 25.52 162.07 32.39 18.37 17.16 10.69 26.48%
EY 2.28 3.92 0.62 3.09 5.44 5.83 9.35 -20.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.70 0.64 0.57 0.70 0.71 -3.03%

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