[UPA] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 43.04%
YoY- 0.01%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 96,056 133,472 133,428 121,904 83,788 129,274 128,297 -17.56%
PBT 11,464 20,505 26,484 19,852 14,264 19,020 21,693 -34.66%
Tax -2,944 -4,706 -5,586 -4,760 -3,712 -4,406 -5,160 -31.23%
NP 8,520 15,799 20,897 15,092 10,552 14,614 16,533 -35.74%
-
NP to SH 8,528 15,799 20,901 15,094 10,552 14,614 16,530 -35.70%
-
Tax Rate 25.68% 22.95% 21.09% 23.98% 26.02% 23.17% 23.79% -
Total Cost 87,536 117,673 112,530 106,812 73,236 114,660 111,764 -15.04%
-
Net Worth 132,262 129,553 129,421 64,571 120,140 116,735 113,145 10.97%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 6,477 - - - 6,276 - -
Div Payout % - 41.00% - - - 42.95% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 132,262 129,553 129,421 64,571 120,140 116,735 113,145 10.97%
NOSH 65,802 64,776 64,710 64,571 63,566 62,760 62,858 3.10%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.87% 11.84% 15.66% 12.38% 12.59% 11.30% 12.89% -
ROE 6.45% 12.20% 16.15% 23.38% 8.78% 12.52% 14.61% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 145.98 206.05 206.19 188.79 131.81 205.98 204.10 -20.03%
EPS 12.96 24.39 32.29 24.16 16.60 23.28 26.29 -37.62%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.01 2.00 2.00 1.00 1.89 1.86 1.80 7.64%
Adjusted Per Share Value based on latest NOSH - 64,614
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 40.23 55.91 55.89 51.06 35.10 54.15 53.74 -17.56%
EPS 3.57 6.62 8.75 6.32 4.42 6.12 6.92 -35.70%
DPS 0.00 2.71 0.00 0.00 0.00 2.63 0.00 -
NAPS 0.554 0.5426 0.5421 0.2705 0.5032 0.489 0.4739 10.98%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.49 1.53 1.44 1.60 1.59 1.61 1.72 -
P/RPS 1.02 0.74 0.70 0.85 1.21 0.78 0.84 13.83%
P/EPS 11.50 6.11 4.46 6.84 9.58 6.91 6.54 45.73%
EY 8.70 16.35 22.43 14.61 10.44 14.46 15.29 -31.35%
DY 0.00 6.54 0.00 0.00 0.00 6.21 0.00 -
P/NAPS 0.74 0.77 0.72 1.60 0.84 0.87 0.96 -15.94%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 29/11/06 24/08/06 24/05/06 27/02/06 29/11/05 -
Price 1.43 1.50 1.42 1.42 1.65 1.53 1.56 -
P/RPS 0.98 0.73 0.69 0.75 1.25 0.74 0.76 18.48%
P/EPS 11.03 5.99 4.40 6.07 9.94 6.57 5.93 51.30%
EY 9.06 16.68 22.75 16.46 10.06 15.22 16.86 -33.92%
DY 0.00 6.67 0.00 0.00 0.00 6.54 0.00 -
P/NAPS 0.71 0.76 0.71 1.42 0.87 0.82 0.87 -12.68%

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