[UPA] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -5.51%
YoY- 37.91%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 124,184 129,219 117,007 141,684 136,181 134,726 128,360 -0.54%
PBT 17,560 16,857 15,273 20,269 15,549 23,680 19,713 -1.90%
Tax -4,869 -3,942 -3,522 -3,777 -3,731 -4,832 -4,329 1.97%
NP 12,691 12,915 11,751 16,492 11,818 18,848 15,384 -3.15%
-
NP to SH 12,691 12,211 11,761 16,306 11,824 18,852 15,384 -3.15%
-
Tax Rate 27.73% 23.38% 23.06% 18.63% 24.00% 20.41% 21.96% -
Total Cost 111,493 116,304 105,256 125,192 124,363 115,878 112,976 -0.21%
-
Net Worth 164,694 157,885 131,553 148,428 136,092 129,457 113,176 6.44%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 7,829 6,638 6,656 23,162 6,631 6,274 - -
Div Payout % 61.69% 54.37% 56.60% 142.05% 56.09% 33.28% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 164,694 157,885 131,553 148,428 136,092 129,457 113,176 6.44%
NOSH 78,054 78,160 65,776 66,559 65,744 64,728 62,875 3.66%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 10.22% 9.99% 10.04% 11.64% 8.68% 13.99% 11.99% -
ROE 7.71% 7.73% 8.94% 10.99% 8.69% 14.56% 13.59% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 159.10 165.32 177.88 212.87 207.14 208.14 204.15 -4.06%
EPS 16.26 15.62 17.88 24.50 17.98 29.12 24.47 -6.58%
DPS 10.00 8.49 10.00 34.80 10.00 9.69 0.00 -
NAPS 2.11 2.02 2.00 2.23 2.07 2.00 1.80 2.68%
Adjusted Per Share Value based on latest NOSH - 66,559
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 52.02 54.12 49.01 59.35 57.04 56.43 53.76 -0.54%
EPS 5.32 5.11 4.93 6.83 4.95 7.90 6.44 -3.13%
DPS 3.28 2.78 2.79 9.70 2.78 2.63 0.00 -
NAPS 0.6898 0.6613 0.551 0.6217 0.57 0.5422 0.474 6.44%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.22 1.42 1.49 1.43 1.44 1.44 1.72 -
P/RPS 0.77 0.86 0.84 0.67 0.70 0.69 0.84 -1.43%
P/EPS 7.50 9.09 8.33 5.84 8.01 4.94 7.03 1.08%
EY 13.33 11.00 12.00 17.13 12.49 20.23 14.23 -1.08%
DY 8.20 5.98 6.71 24.34 6.94 6.73 0.00 -
P/NAPS 0.58 0.70 0.75 0.64 0.70 0.72 0.96 -8.05%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 29/11/10 23/11/09 26/11/08 26/11/07 29/11/06 29/11/05 -
Price 1.22 1.41 1.48 1.26 1.44 1.42 1.56 -
P/RPS 0.77 0.85 0.83 0.59 0.70 0.68 0.76 0.21%
P/EPS 7.50 9.03 8.28 5.14 8.01 4.88 6.38 2.73%
EY 13.33 11.08 12.08 19.44 12.49 20.51 15.68 -2.66%
DY 8.20 6.02 6.76 27.62 6.94 6.83 0.00 -
P/NAPS 0.58 0.70 0.74 0.57 0.70 0.71 0.87 -6.53%

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