[UPA] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -11.59%
YoY- -3.13%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 133,428 121,904 83,788 129,274 128,297 121,904 80,488 40.02%
PBT 26,484 19,852 14,264 19,020 21,693 19,852 11,452 74.78%
Tax -5,586 -4,760 -3,712 -4,406 -5,160 -4,756 -2,140 89.46%
NP 20,897 15,092 10,552 14,614 16,533 15,096 9,312 71.32%
-
NP to SH 20,901 15,094 10,552 14,614 16,530 15,092 9,312 71.34%
-
Tax Rate 21.09% 23.98% 26.02% 23.17% 23.79% 23.96% 18.69% -
Total Cost 112,530 106,812 73,236 114,660 111,764 106,808 71,176 35.67%
-
Net Worth 129,421 64,571 120,140 116,735 113,145 112,843 107,350 13.26%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 6,276 - - - -
Div Payout % - - - 42.95% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 129,421 64,571 120,140 116,735 113,145 112,843 107,350 13.26%
NOSH 64,710 64,571 63,566 62,760 62,858 62,691 62,412 2.43%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 15.66% 12.38% 12.59% 11.30% 12.89% 12.38% 11.57% -
ROE 16.15% 23.38% 8.78% 12.52% 14.61% 13.37% 8.67% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 206.19 188.79 131.81 205.98 204.10 194.45 128.96 36.69%
EPS 32.29 24.16 16.60 23.28 26.29 24.16 14.92 67.23%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.89 1.86 1.80 1.80 1.72 10.56%
Adjusted Per Share Value based on latest NOSH - 62,747
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 55.89 51.06 35.10 54.15 53.74 51.06 33.71 40.03%
EPS 8.75 6.32 4.42 6.12 6.92 6.32 3.90 71.29%
DPS 0.00 0.00 0.00 2.63 0.00 0.00 0.00 -
NAPS 0.5421 0.2705 0.5032 0.489 0.4739 0.4727 0.4496 13.27%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.44 1.60 1.59 1.61 1.72 1.79 1.82 -
P/RPS 0.70 0.85 1.21 0.78 0.84 0.92 1.41 -37.27%
P/EPS 4.46 6.84 9.58 6.91 6.54 7.44 12.20 -48.84%
EY 22.43 14.61 10.44 14.46 15.29 13.45 8.20 95.46%
DY 0.00 0.00 0.00 6.21 0.00 0.00 0.00 -
P/NAPS 0.72 1.60 0.84 0.87 0.96 0.99 1.06 -22.71%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 24/08/06 24/05/06 27/02/06 29/11/05 25/08/05 26/05/05 -
Price 1.42 1.42 1.65 1.53 1.56 1.77 1.81 -
P/RPS 0.69 0.75 1.25 0.74 0.76 0.91 1.40 -37.57%
P/EPS 4.40 6.07 9.94 6.57 5.93 7.35 12.13 -49.10%
EY 22.75 16.46 10.06 15.22 16.86 13.60 8.24 96.68%
DY 0.00 0.00 0.00 6.54 0.00 0.00 0.00 -
P/NAPS 0.71 1.42 0.87 0.82 0.87 0.98 1.05 -22.94%

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