[UPA] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -50.28%
YoY- -35.91%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 38,893 35,603 35,508 33,440 36,512 33,401 33,051 2.74%
PBT 3,248 8,106 6,055 2,784 3,340 642 2,750 2.81%
Tax -1,791 -2,461 -1,454 -515 393 -516 -356 30.88%
NP 1,457 5,645 4,601 2,269 3,733 126 2,394 -7.93%
-
NP to SH 1,457 5,645 3,897 2,270 3,542 126 2,394 -7.93%
-
Tax Rate 55.14% 30.36% 24.01% 18.50% -11.77% 80.37% 12.95% -
Total Cost 37,436 29,958 30,907 31,171 32,779 33,275 30,657 3.38%
-
Net Worth 165,178 163,634 157,340 150,445 491,041 132,631 62,747 17.49%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 6,233 7,829 6,638 - 23,162 6,631 6,274 -0.10%
Div Payout % 427.81% 138.70% 170.36% - 653.93% 5,263.16% 262.10% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 165,178 163,634 157,340 150,445 491,041 132,631 62,747 17.49%
NOSH 77,914 78,294 66,388 66,568 238,745 66,315 62,747 3.67%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 3.75% 15.86% 12.96% 6.79% 10.22% 0.38% 7.24% -
ROE 0.88% 3.45% 2.48% 1.51% 0.72% 0.10% 3.82% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 49.92 45.47 53.49 50.23 15.76 50.37 52.67 -0.88%
EPS 1.87 7.21 5.87 3.41 5.61 0.19 3.81 -11.18%
DPS 8.00 10.00 10.00 0.00 10.00 10.00 10.00 -3.64%
NAPS 2.12 2.09 2.37 2.26 2.12 2.00 1.00 13.33%
Adjusted Per Share Value based on latest NOSH - 66,568
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 16.29 14.91 14.87 14.01 15.29 13.99 13.84 2.75%
EPS 0.61 2.36 1.63 0.95 1.48 0.05 1.00 -7.90%
DPS 2.61 3.28 2.78 0.00 9.70 2.78 2.63 -0.12%
NAPS 0.6919 0.6854 0.659 0.6302 2.0568 0.5555 0.2628 17.49%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.39 1.38 1.51 1.39 1.45 1.53 1.61 -
P/RPS 2.78 3.03 2.82 2.77 9.20 3.04 3.06 -1.58%
P/EPS 74.33 19.14 25.72 40.76 94.82 805.26 42.20 9.88%
EY 1.35 5.22 3.89 2.45 1.05 0.12 2.37 -8.94%
DY 5.76 7.25 6.62 0.00 6.90 6.54 6.21 -1.24%
P/NAPS 0.66 0.66 0.64 0.62 0.68 0.77 1.61 -13.80%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 25/02/11 24/02/10 23/02/09 28/02/08 27/02/07 27/02/06 -
Price 1.38 1.33 1.47 1.19 1.33 1.50 1.53 -
P/RPS 2.76 2.92 2.75 2.37 8.44 2.98 2.90 -0.82%
P/EPS 73.80 18.45 25.04 34.90 86.97 789.47 40.10 10.69%
EY 1.36 5.42 3.99 2.87 1.15 0.13 2.49 -9.58%
DY 5.80 7.52 6.80 0.00 7.52 6.67 6.54 -1.98%
P/NAPS 0.65 0.64 0.62 0.53 0.63 0.75 1.53 -13.29%

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