[UPA] YoY TTM Result on 30-Jun-2009 [#2]

Stock

[UPA] UPA CORPORATION BHD

Announcement Date

24-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -8.3%

YoY- -22.8%

Quarter Report

bursa2009_Qtr2_final.xls

Latest QR

Upcoming QR

UPA's Result

UPA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	124,948	120,409	129,885	118,324	151,281	134,690	130,099	-0.67%
YoY %	3.77%	-7.30%	9.77%	-21.79%	12.32%	3.53%	-	-
Horiz. %	96.04%	92.55%	99.84%	90.95%	116.28%	103.53%	100.00%	-
PBT	14,680	13,897	19,409	16,844	21,774	18,819	19,723	-4.79%
YoY %	5.63%	-28.40%	15.23%	-22.64%	15.70%	-4.58%	-	-
Horiz. %	74.43%	70.46%	98.41%	85.40%	110.40%	95.42%	100.00%	-
Tax	-4,608	-4,257	-4,170	-3,534	-4,331	-3,917	-4,619	-0.03%
YoY %	-8.25%	-2.09%	-18.00%	18.40%	-10.57%	15.20%	-	-
Horiz. %	99.76%	92.16%	90.28%	76.51%	93.76%	84.80%	100.00%	-
NP	10,072	9,640	15,239	13,310	17,443	14,902	15,104	-6.52%
YoY %	4.48%	-36.74%	14.49%	-23.69%	17.05%	-1.34%	-	-
Horiz. %	66.68%	63.82%	100.89%	88.12%	115.49%	98.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,072	9,640	14,537	13,321	17,256	14,904	15,106	-6.52%
YoY %	4.48%	-33.69%	9.13%	-22.80%	15.78%	-1.34%	-	-
Horiz. %	66.68%	63.82%	96.23%	88.18%	114.23%	98.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.39%	30.63%	21.48%	20.98%	19.89%	20.81%	23.42%	-
YoY %	2.48%	42.60%	2.38%	5.48%	-4.42%	-11.14%	-	-
Horiz. %	134.03%	130.79%	91.72%	89.58%	84.93%	88.86%	100.00%	-
Total Cost	114,876	110,769	114,646	105,014	133,838	119,788	114,995	-0.01%
YoY %	3.71%	-3.38%	9.17%	-21.54%	11.73%	4.17%	-	-
Horiz. %	99.90%	96.33%	99.70%	91.32%	116.39%	104.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	170,831	166,449	162,766	154,440	149,116	136,323	64,614	17.57%
YoY %	2.63%	2.26%	5.39%	3.57%	9.38%	110.98%	-	-
Horiz. %	264.39%	257.61%	251.91%	239.02%	230.78%	210.98%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	6,233	7,829	6,638	6,656	23,162	6,631	6,274	-0.10%
YoY %	-20.39%	17.94%	-0.27%	-71.26%	249.30%	5.69%	-	-
Horiz. %	99.35%	124.78%	105.80%	106.09%	369.17%	105.69%	100.00%	-
Div Payout %	61.89%	81.22%	45.67%	49.97%	134.23%	44.50%	41.54%	-
YoY %	-23.80%	77.84%	-8.61%	-62.77%	201.64%	7.13%	-	-
Horiz. %	148.99%	195.52%	109.94%	120.29%	323.13%	107.13%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	170,831	166,449	162,766	154,440	149,116	136,323	64,614	17.57%
YoY %	2.63%	2.26%	5.39%	3.57%	9.38%	110.98%	-	-
Horiz. %	264.39%	257.61%	251.91%	239.02%	230.78%	210.98%	100.00%	-
NOSH	78,005	78,145	65,368	65,719	66,569	66,176	64,614	3.18%
YoY %	-0.18%	19.55%	-0.53%	-1.28%	0.59%	2.42%	-	-
Horiz. %	120.72%	120.94%	101.17%	101.71%	103.03%	102.42%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	8.06%	8.01%	11.73%	11.25%	11.53%	11.06%	11.61%	-
YoY %	0.62%	-31.71%	4.27%	-2.43%	4.25%	-4.74%	-	-
Horiz. %	69.42%	68.99%	101.03%	96.90%	99.31%	95.26%	100.00%	-
ROE	5.90%	5.79%	8.93%	8.63%	11.57%	10.93%	23.38%	-
YoY %	1.90%	-35.16%	3.48%	-25.41%	5.86%	-53.25%	-	-
Horiz. %	25.24%	24.76%	38.20%	36.91%	49.49%	46.75%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	160.18	154.08	198.70	180.04	227.25	203.53	201.35	-3.73%
YoY %	3.96%	-22.46%	10.36%	-20.77%	11.65%	1.08%	-	-
Horiz. %	79.55%	76.52%	98.68%	89.42%	112.86%	101.08%	100.00%	-
EPS	12.91	12.34	22.24	20.27	25.92	22.52	23.38	-9.41%
YoY %	4.62%	-44.51%	9.72%	-21.80%	15.10%	-3.68%	-	-
Horiz. %	55.22%	52.78%	95.12%	86.70%	110.86%	96.32%	100.00%	-
DPS	8.00	10.00	10.00	10.00	34.79	10.02	9.71	-3.17%
YoY %	-20.00%	0.00%	0.00%	-71.26%	247.21%	3.19%	-	-
Horiz. %	82.39%	102.99%	102.99%	102.99%	358.29%	103.19%	100.00%	-
NAPS	2.19	2.13	2.49	2.35	2.24	2.06	1.00	13.94%
YoY %	2.82%	-14.46%	5.96%	4.91%	8.74%	106.00%	-	-
Horiz. %	219.00%	213.00%	249.00%	235.00%	224.00%	206.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 65,719
RPS	52.34	50.43	54.40	49.56	63.36	56.42	54.49	-0.66%
YoY %	3.79%	-7.30%	9.77%	-21.78%	12.30%	3.54%	-	-
Horiz. %	96.05%	92.55%	99.83%	90.95%	116.28%	103.54%	100.00%	-
EPS	4.22	4.04	6.09	5.58	7.23	6.24	6.33	-6.52%
YoY %	4.46%	-33.66%	9.14%	-22.82%	15.87%	-1.42%	-	-
Horiz. %	66.67%	63.82%	96.21%	88.15%	114.22%	98.58%	100.00%	-
DPS	2.61	3.28	2.78	2.79	9.70	2.78	2.63	-0.12%
YoY %	-20.43%	17.99%	-0.36%	-71.24%	248.92%	5.70%	-	-
Horiz. %	99.24%	124.71%	105.70%	106.08%	368.82%	105.70%	100.00%	-
NAPS	0.7155	0.6972	0.6818	0.6469	0.6246	0.571	0.2706	17.57%
YoY %	2.62%	2.26%	5.39%	3.57%	9.39%	111.01%	-	-
Horiz. %	264.41%	257.65%	251.96%	239.06%	230.82%	211.01%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.35	1.47	1.71	1.40	1.40	1.47	1.60	-
P/RPS	0.84	0.95	0.86	0.78	0.62	0.72	0.79	1.02%
YoY %	-11.58%	10.47%	10.26%	25.81%	-13.89%	-8.86%	-	-
Horiz. %	106.33%	120.25%	108.86%	98.73%	78.48%	91.14%	100.00%	-
P/EPS	10.46	11.92	7.69	6.91	5.40	6.53	6.84	7.32%
YoY %	-12.25%	55.01%	11.29%	27.96%	-17.30%	-4.53%	-	-
Horiz. %	152.92%	174.27%	112.43%	101.02%	78.95%	95.47%	100.00%	-
EY	9.56	8.39	13.01	14.48	18.52	15.32	14.61	-6.81%
YoY %	13.95%	-35.51%	-10.15%	-21.81%	20.89%	4.86%	-	-
Horiz. %	65.43%	57.43%	89.05%	99.11%	126.76%	104.86%	100.00%	-
DY	5.93	6.80	5.85	7.14	24.85	6.82	6.07	-0.38%
YoY %	-12.79%	16.24%	-18.07%	-71.27%	264.37%	12.36%	-	-
Horiz. %	97.69%	112.03%	96.38%	117.63%	409.39%	112.36%	100.00%	-
P/NAPS	0.62	0.69	0.69	0.60	0.63	0.71	1.60	-14.60%
YoY %	-10.14%	0.00%	15.00%	-4.76%	-11.27%	-55.62%	-	-
Horiz. %	38.75%	43.12%	43.12%	37.50%	39.38%	44.38%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/12	15/08/11	24/08/10	24/08/09	27/08/08	23/08/07	24/08/06	-
Price	1.24	1.23	1.43	1.45	1.25	1.47	1.42	-
P/RPS	0.77	0.80	0.72	0.81	0.55	0.72	0.71	1.36%
YoY %	-3.75%	11.11%	-11.11%	47.27%	-23.61%	1.41%	-	-
Horiz. %	108.45%	112.68%	101.41%	114.08%	77.46%	101.41%	100.00%	-
P/EPS	9.60	9.97	6.43	7.15	4.82	6.53	6.07	7.93%
YoY %	-3.71%	55.05%	-10.07%	48.34%	-26.19%	7.58%	-	-
Horiz. %	158.15%	164.25%	105.93%	117.79%	79.41%	107.58%	100.00%	-
EY	10.41	10.03	15.55	13.98	20.74	15.32	16.46	-7.34%
YoY %	3.79%	-35.50%	11.23%	-32.59%	35.38%	-6.93%	-	-
Horiz. %	63.24%	60.94%	94.47%	84.93%	126.00%	93.07%	100.00%	-
DY	6.45	8.13	6.99	6.90	27.84	6.82	6.84	-0.97%
YoY %	-20.66%	16.31%	1.30%	-75.22%	308.21%	-0.29%	-	-
Horiz. %	94.30%	118.86%	102.19%	100.88%	407.02%	99.71%	100.00%	-
P/NAPS	0.57	0.58	0.57	0.62	0.56	0.71	1.42	-14.10%
YoY %	-1.72%	1.75%	-8.06%	10.71%	-21.13%	-50.00%	-	-
Horiz. %	40.14%	40.85%	40.14%	43.66%	39.44%	50.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos