[UPA] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 730.15%
YoY- 44.86%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 35,589 35,626 38,893 35,603 35,508 33,440 36,512 -0.42%
PBT 4,221 6,169 3,248 8,106 6,055 2,784 3,340 3.97%
Tax -1,454 535 -1,791 -2,461 -1,454 -515 393 -
NP 2,767 6,704 1,457 5,645 4,601 2,269 3,733 -4.86%
-
NP to SH 2,959 6,968 1,457 5,645 3,897 2,270 3,542 -2.95%
-
Tax Rate 34.45% -8.67% 55.14% 30.36% 24.01% 18.50% -11.77% -
Total Cost 32,822 28,922 37,436 29,958 30,907 31,171 32,779 0.02%
-
Net Worth 192,833 155,915 165,178 163,634 157,340 150,445 491,041 -14.41%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 6,649 6,236 6,233 7,829 6,638 - 23,162 -18.76%
Div Payout % 224.72% 89.50% 427.81% 138.70% 170.36% - 653.93% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 192,833 155,915 165,178 163,634 157,340 150,445 491,041 -14.41%
NOSH 83,117 77,957 77,914 78,294 66,388 66,568 238,745 -16.11%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 7.77% 18.82% 3.75% 15.86% 12.96% 6.79% 10.22% -
ROE 1.53% 4.47% 0.88% 3.45% 2.48% 1.51% 0.72% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 42.82 45.70 49.92 45.47 53.49 50.23 15.76 18.10%
EPS 3.56 8.60 1.87 7.21 5.87 3.41 5.61 -7.29%
DPS 8.00 8.00 8.00 10.00 10.00 0.00 10.00 -3.64%
NAPS 2.32 2.00 2.12 2.09 2.37 2.26 2.12 1.51%
Adjusted Per Share Value based on latest NOSH - 78,294
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 14.91 14.92 16.29 14.91 14.87 14.01 15.29 -0.41%
EPS 1.24 2.92 0.61 2.36 1.63 0.95 1.48 -2.90%
DPS 2.79 2.61 2.61 3.28 2.78 0.00 9.70 -18.73%
NAPS 0.8077 0.6531 0.6919 0.6854 0.659 0.6302 2.0568 -14.41%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.35 1.23 1.39 1.38 1.51 1.39 1.45 -
P/RPS 3.15 2.69 2.78 3.03 2.82 2.77 9.20 -16.34%
P/EPS 37.92 13.76 74.33 19.14 25.72 40.76 94.82 -14.15%
EY 2.64 7.27 1.35 5.22 3.89 2.45 1.05 16.59%
DY 5.93 6.50 5.76 7.25 6.62 0.00 6.90 -2.49%
P/NAPS 0.58 0.62 0.66 0.66 0.64 0.62 0.68 -2.61%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 28/02/13 28/02/12 25/02/11 24/02/10 23/02/09 28/02/08 -
Price 1.39 1.25 1.38 1.33 1.47 1.19 1.33 -
P/RPS 3.25 2.74 2.76 2.92 2.75 2.37 8.44 -14.69%
P/EPS 39.04 13.98 73.80 18.45 25.04 34.90 86.97 -12.48%
EY 2.56 7.15 1.36 5.42 3.99 2.87 1.15 14.25%
DY 5.76 6.40 5.80 7.52 6.80 0.00 7.52 -4.34%
P/NAPS 0.60 0.63 0.65 0.64 0.62 0.53 0.63 -0.80%

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