[UPA] YoY 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- 29.64%
YoY- 71.67%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 35,626 38,893 35,603 35,508 33,440 36,512 33,401 1.07%
PBT 6,169 3,248 8,106 6,055 2,784 3,340 642 45.75%
Tax 535 -1,791 -2,461 -1,454 -515 393 -516 -
NP 6,704 1,457 5,645 4,601 2,269 3,733 126 93.81%
-
NP to SH 6,968 1,457 5,645 3,897 2,270 3,542 126 95.07%
-
Tax Rate -8.67% 55.14% 30.36% 24.01% 18.50% -11.77% 80.37% -
Total Cost 28,922 37,436 29,958 30,907 31,171 32,779 33,275 -2.30%
-
Net Worth 155,915 165,178 163,634 157,340 150,445 491,041 132,631 2.72%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,236 6,233 7,829 6,638 - 23,162 6,631 -1.01%
Div Payout % 89.50% 427.81% 138.70% 170.36% - 653.93% 5,263.16% -
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 155,915 165,178 163,634 157,340 150,445 491,041 132,631 2.72%
NOSH 77,957 77,914 78,294 66,388 66,568 238,745 66,315 2.72%
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 18.82% 3.75% 15.86% 12.96% 6.79% 10.22% 0.38% -
ROE 4.47% 0.88% 3.45% 2.48% 1.51% 0.72% 0.10% -
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 45.70 49.92 45.47 53.49 50.23 15.76 50.37 -1.60%
EPS 8.60 1.87 7.21 5.87 3.41 5.61 0.19 88.67%
DPS 8.00 8.00 10.00 10.00 0.00 10.00 10.00 -3.64%
NAPS 2.00 2.12 2.09 2.37 2.26 2.12 2.00 0.00%
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 14.92 16.29 14.91 14.87 14.01 15.29 13.99 1.07%
EPS 2.92 0.61 2.36 1.63 0.95 1.48 0.05 96.84%
DPS 2.61 2.61 3.28 2.78 0.00 9.70 2.78 -1.04%
NAPS 0.6531 0.6919 0.6854 0.659 0.6302 2.0568 0.5555 2.73%
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 2.69 2.78 3.03 2.82 2.77 9.20 3.04 -2.01%
P/EPS 13.76 74.33 19.14 25.72 40.76 94.82 805.26 -49.21%
EY 7.27 1.35 5.22 3.89 2.45 1.05 0.12 98.05%
DY 6.50 5.76 7.25 6.62 0.00 6.90 6.54 -0.10%
P/NAPS 0.62 0.66 0.66 0.64 0.62 0.68 0.77 -3.54%
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 2.74 2.76 2.92 2.75 2.37 8.44 2.98 -1.38%
P/EPS 13.98 73.80 18.45 25.04 34.90 86.97 789.47 -48.91%
EY 7.15 1.36 5.42 3.99 2.87 1.15 0.13 94.89%
DY 6.40 5.80 7.52 6.80 0.00 7.52 6.67 -0.68%
P/NAPS 0.63 0.65 0.64 0.62 0.53 0.63 0.75 -2.86%

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