[UPA] YoY TTM Result on 30-Sep-2009 [#3]

Stock

[UPA] UPA CORPORATION BHD

Announcement Date

23-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- -11.71%

YoY- -27.87%

Quarter Report

bursa2009_Qtr3_final.xls

Latest QR

Upcoming QR

UPA's Result

UPA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	123,571	124,184	129,219	117,007	141,684	136,181	134,726	-1.42%
YoY %	-0.49%	-3.90%	10.44%	-17.42%	4.04%	1.08%	-	-
Horiz. %	91.72%	92.18%	95.91%	86.85%	105.16%	101.08%	100.00%	-
PBT	12,981	17,560	16,857	15,273	20,269	15,549	23,680	-9.52%
YoY %	-26.08%	4.17%	10.37%	-24.65%	30.36%	-34.34%	-	-
Horiz. %	54.82%	74.16%	71.19%	64.50%	85.60%	65.66%	100.00%	-
Tax	-4,366	-4,869	-3,942	-3,522	-3,777	-3,731	-4,832	-1.67%
YoY %	10.33%	-23.52%	-11.93%	6.75%	-1.23%	22.79%	-	-
Horiz. %	90.36%	100.77%	81.58%	72.89%	78.17%	77.21%	100.00%	-
NP	8,615	12,691	12,915	11,751	16,492	11,818	18,848	-12.22%
YoY %	-32.12%	-1.73%	9.91%	-28.75%	39.55%	-37.30%	-	-
Horiz. %	45.71%	67.33%	68.52%	62.35%	87.50%	62.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,615	12,691	12,211	11,761	16,306	11,824	18,852	-12.22%
YoY %	-32.12%	3.93%	3.83%	-27.87%	37.91%	-37.28%	-	-
Horiz. %	45.70%	67.32%	64.77%	62.39%	86.49%	62.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.63%	27.73%	23.38%	23.06%	18.63%	24.00%	20.41%	-
YoY %	21.28%	18.61%	1.39%	23.78%	-22.38%	17.59%	-	-
Horiz. %	164.77%	135.86%	114.55%	112.98%	91.28%	117.59%	100.00%	-
Total Cost	114,956	111,493	116,304	105,256	125,192	124,363	115,878	-0.13%
YoY %	3.11%	-4.14%	10.50%	-15.92%	0.67%	7.32%	-	-
Horiz. %	99.20%	96.22%	100.37%	90.83%	108.04%	107.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	168,213	164,694	157,885	131,553	148,428	136,092	129,457	4.45%
YoY %	2.14%	4.31%	20.02%	-11.37%	9.06%	5.13%	-	-
Horiz. %	129.94%	127.22%	121.96%	101.62%	114.65%	105.13%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	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 %	72.35%	61.69%	54.37%	56.60%	142.05%	56.09%	33.28%	-
YoY %	17.28%	13.46%	-3.94%	-60.15%	153.25%	68.54%	-	-
Horiz. %	217.40%	185.37%	163.37%	170.07%	426.83%	168.54%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	168,213	164,694	157,885	131,553	148,428	136,092	129,457	4.45%
YoY %	2.14%	4.31%	20.02%	-11.37%	9.06%	5.13%	-	-
Horiz. %	129.94%	127.22%	121.96%	101.62%	114.65%	105.13%	100.00%	-
NOSH	77,876	78,054	78,160	65,776	66,559	65,744	64,728	3.12%
YoY %	-0.23%	-0.14%	18.83%	-1.18%	1.24%	1.57%	-	-
Horiz. %	120.31%	120.59%	120.75%	101.62%	102.83%	101.57%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	6.97%	10.22%	9.99%	10.04%	11.64%	8.68%	13.99%	-
YoY %	-31.80%	2.30%	-0.50%	-13.75%	34.10%	-37.96%	-	-
Horiz. %	49.82%	73.05%	71.41%	71.77%	83.20%	62.04%	100.00%	-
ROE	5.12%	7.71%	7.73%	8.94%	10.99%	8.69%	14.56%	-
YoY %	-33.59%	-0.26%	-13.53%	-18.65%	26.47%	-40.32%	-	-
Horiz. %	35.16%	52.95%	53.09%	61.40%	75.48%	59.68%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	158.68	159.10	165.32	177.88	212.87	207.14	208.14	-4.41%
YoY %	-0.26%	-3.76%	-7.06%	-16.44%	2.77%	-0.48%	-	-
Horiz. %	76.24%	76.44%	79.43%	85.46%	102.27%	99.52%	100.00%	-
EPS	11.06	16.26	15.62	17.88	24.50	17.98	29.12	-14.88%
YoY %	-31.98%	4.10%	-12.64%	-27.02%	36.26%	-38.26%	-	-
Horiz. %	37.98%	55.84%	53.64%	61.40%	84.13%	61.74%	100.00%	-
DPS	8.00	10.00	8.49	10.00	34.80	10.00	9.69	-3.14%
YoY %	-20.00%	17.79%	-15.10%	-71.26%	248.00%	3.20%	-	-
Horiz. %	82.56%	103.20%	87.62%	103.20%	359.13%	103.20%	100.00%	-
NAPS	2.16	2.11	2.02	2.00	2.23	2.07	2.00	1.28%
YoY %	2.37%	4.46%	1.00%	-10.31%	7.73%	3.50%	-	-
Horiz. %	108.00%	105.50%	101.00%	100.00%	111.50%	103.50%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 65,776
RPS	51.76	52.02	54.12	49.01	59.35	57.04	56.43	-1.42%
YoY %	-0.50%	-3.88%	10.43%	-17.42%	4.05%	1.08%	-	-
Horiz. %	91.72%	92.19%	95.91%	86.85%	105.17%	101.08%	100.00%	-
EPS	3.61	5.32	5.11	4.93	6.83	4.95	7.90	-12.22%
YoY %	-32.14%	4.11%	3.65%	-27.82%	37.98%	-37.34%	-	-
Horiz. %	45.70%	67.34%	64.68%	62.41%	86.46%	62.66%	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	0.7046	0.6898	0.6613	0.551	0.6217	0.57	0.5422	4.45%
YoY %	2.15%	4.31%	20.02%	-11.37%	9.07%	5.13%	-	-
Horiz. %	129.95%	127.22%	121.97%	101.62%	114.66%	105.13%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	1.28	1.22	1.42	1.49	1.43	1.44	1.44	-
P/RPS	0.81	0.77	0.86	0.84	0.67	0.70	0.69	2.70%
YoY %	5.19%	-10.47%	2.38%	25.37%	-4.29%	1.45%	-	-
Horiz. %	117.39%	111.59%	124.64%	121.74%	97.10%	101.45%	100.00%	-
P/EPS	11.57	7.50	9.09	8.33	5.84	8.01	4.94	15.22%
YoY %	54.27%	-17.49%	9.12%	42.64%	-27.09%	62.15%	-	-
Horiz. %	234.21%	151.82%	184.01%	168.62%	118.22%	162.15%	100.00%	-
EY	8.64	13.33	11.00	12.00	17.13	12.49	20.23	-13.20%
YoY %	-35.18%	21.18%	-8.33%	-29.95%	37.15%	-38.26%	-	-
Horiz. %	42.71%	65.89%	54.37%	59.32%	84.68%	61.74%	100.00%	-
DY	6.25	8.20	5.98	6.71	24.34	6.94	6.73	-1.22%
YoY %	-23.78%	37.12%	-10.88%	-72.43%	250.72%	3.12%	-	-
Horiz. %	92.87%	121.84%	88.86%	99.70%	361.66%	103.12%	100.00%	-
P/NAPS	0.59	0.58	0.70	0.75	0.64	0.70	0.72	-3.26%
YoY %	1.72%	-17.14%	-6.67%	17.19%	-8.57%	-2.78%	-	-
Horiz. %	81.94%	80.56%	97.22%	104.17%	88.89%	97.22%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	23/11/12	21/11/11	29/11/10	23/11/09	26/11/08	26/11/07	29/11/06	-
Price	1.28	1.22	1.41	1.48	1.26	1.44	1.42	-
P/RPS	0.81	0.77	0.85	0.83	0.59	0.70	0.68	2.95%
YoY %	5.19%	-9.41%	2.41%	40.68%	-15.71%	2.94%	-	-
Horiz. %	119.12%	113.24%	125.00%	122.06%	86.76%	102.94%	100.00%	-
P/EPS	11.57	7.50	9.03	8.28	5.14	8.01	4.88	15.45%
YoY %	54.27%	-16.94%	9.06%	61.09%	-35.83%	64.14%	-	-
Horiz. %	237.09%	153.69%	185.04%	169.67%	105.33%	164.14%	100.00%	-
EY	8.64	13.33	11.08	12.08	19.44	12.49	20.51	-13.40%
YoY %	-35.18%	20.31%	-8.28%	-37.86%	55.64%	-39.10%	-	-
Horiz. %	42.13%	64.99%	54.02%	58.90%	94.78%	60.90%	100.00%	-
DY	6.25	8.20	6.02	6.76	27.62	6.94	6.83	-1.46%
YoY %	-23.78%	36.21%	-10.95%	-75.52%	297.98%	1.61%	-	-
Horiz. %	91.51%	120.06%	88.14%	98.98%	404.39%	101.61%	100.00%	-
P/NAPS	0.59	0.58	0.70	0.74	0.57	0.70	0.71	-3.03%
YoY %	1.72%	-17.14%	-5.41%	29.82%	-18.57%	-1.41%	-	-
Horiz. %	83.10%	81.69%	98.59%	104.23%	80.28%	98.59%	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