[UPA] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 64.3%
YoY- 2.45%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 60,952 20,947 129,274 96,223 60,952 20,122 115,907 -34.92%
PBT 9,926 3,566 19,020 16,270 9,926 2,863 19,808 -36.99%
Tax -2,380 -928 -4,406 -3,870 -2,378 -535 -4,722 -36.74%
NP 7,546 2,638 14,614 12,400 7,548 2,328 15,086 -37.06%
-
NP to SH 7,547 2,638 14,614 12,398 7,546 2,328 15,086 -37.06%
-
Tax Rate 23.98% 26.02% 23.17% 23.79% 23.96% 18.69% 23.84% -
Total Cost 53,406 18,309 114,660 83,823 53,404 17,794 100,821 -34.60%
-
Net Worth 64,571 120,140 116,735 113,145 112,843 107,350 105,910 -28.16%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 6,276 - - - 6,193 -
Div Payout % - - 42.95% - - - 41.06% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 64,571 120,140 116,735 113,145 112,843 107,350 105,910 -28.16%
NOSH 64,571 63,566 62,760 62,858 62,691 62,412 61,936 2.82%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.38% 12.59% 11.30% 12.89% 12.38% 11.57% 13.02% -
ROE 11.69% 2.20% 12.52% 10.96% 6.69% 2.17% 14.24% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 94.40 32.95 205.98 153.08 97.23 32.24 187.14 -36.71%
EPS 12.08 4.15 23.28 19.72 12.08 3.73 24.35 -37.41%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 1.00 1.89 1.86 1.80 1.80 1.72 1.71 -30.13%
Adjusted Per Share Value based on latest NOSH - 62,875
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 25.53 8.77 54.15 40.30 25.53 8.43 48.55 -34.92%
EPS 3.16 1.10 6.12 5.19 3.16 0.98 6.32 -37.08%
DPS 0.00 0.00 2.63 0.00 0.00 0.00 2.59 -
NAPS 0.2705 0.5032 0.489 0.4739 0.4727 0.4496 0.4436 -28.15%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.60 1.59 1.61 1.72 1.79 1.82 1.66 -
P/RPS 1.70 4.83 0.78 1.12 1.84 5.65 0.89 54.13%
P/EPS 13.69 38.31 6.91 8.72 14.87 48.79 6.82 59.33%
EY 7.30 2.61 14.46 11.47 6.72 2.05 14.67 -37.28%
DY 0.00 0.00 6.21 0.00 0.00 0.00 6.02 -
P/NAPS 1.60 0.84 0.87 0.96 0.99 1.06 0.97 39.73%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 24/05/06 27/02/06 29/11/05 25/08/05 26/05/05 25/02/05 -
Price 1.42 1.65 1.53 1.56 1.77 1.81 1.84 -
P/RPS 1.50 5.01 0.74 1.02 1.82 5.61 0.98 32.91%
P/EPS 12.15 39.76 6.57 7.91 14.70 48.53 7.55 37.44%
EY 8.23 2.52 15.22 12.64 6.80 2.06 13.24 -27.22%
DY 0.00 0.00 6.54 0.00 0.00 0.00 5.43 -
P/NAPS 1.42 0.87 0.82 0.87 0.98 1.05 1.08 20.07%

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