[UPA] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 24.66%
YoY- 28.12%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 96,223 60,952 20,122 115,907 83,770 50,324 14,667 250.04%
PBT 16,270 9,926 2,863 19,808 16,365 9,347 2,389 258.87%
Tax -3,870 -2,378 -535 -4,722 -4,263 -2,295 -343 402.30%
NP 12,400 7,548 2,328 15,086 12,102 7,052 2,046 232.04%
-
NP to SH 12,398 7,546 2,328 15,086 12,102 7,052 2,046 232.01%
-
Tax Rate 23.79% 23.96% 18.69% 23.84% 26.05% 24.55% 14.36% -
Total Cost 83,823 53,404 17,794 100,821 71,668 43,272 12,621 252.92%
-
Net Worth 113,145 112,843 107,350 105,910 100,798 98,816 93,672 13.40%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 6,193 - - - -
Div Payout % - - - 41.06% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 113,145 112,843 107,350 105,910 100,798 98,816 93,672 13.40%
NOSH 62,858 62,691 62,412 61,936 61,839 61,760 61,626 1.32%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.89% 12.38% 11.57% 13.02% 14.45% 14.01% 13.95% -
ROE 10.96% 6.69% 2.17% 14.24% 12.01% 7.14% 2.18% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 153.08 97.23 32.24 187.14 135.46 81.48 23.80 245.46%
EPS 19.72 12.08 3.73 24.35 19.57 11.42 3.32 227.62%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.80 1.80 1.72 1.71 1.63 1.60 1.52 11.92%
Adjusted Per Share Value based on latest NOSH - 61,942
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 40.30 25.53 8.43 48.55 35.09 21.08 6.14 250.15%
EPS 5.19 3.16 0.98 6.32 5.07 2.95 0.86 231.10%
DPS 0.00 0.00 0.00 2.59 0.00 0.00 0.00 -
NAPS 0.4739 0.4727 0.4496 0.4436 0.4222 0.4139 0.3924 13.39%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.72 1.79 1.82 1.66 1.50 1.45 1.51 -
P/RPS 1.12 1.84 5.65 0.89 1.11 1.78 6.34 -68.48%
P/EPS 8.72 14.87 48.79 6.82 7.66 12.70 45.48 -66.71%
EY 11.47 6.72 2.05 14.67 13.05 7.87 2.20 200.37%
DY 0.00 0.00 0.00 6.02 0.00 0.00 0.00 -
P/NAPS 0.96 0.99 1.06 0.97 0.92 0.91 0.99 -2.02%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 25/08/05 26/05/05 25/02/05 26/11/04 25/08/04 27/05/04 -
Price 1.56 1.77 1.81 1.84 1.56 1.40 1.36 -
P/RPS 1.02 1.82 5.61 0.98 1.15 1.72 5.71 -68.24%
P/EPS 7.91 14.70 48.53 7.55 7.97 12.26 40.96 -66.55%
EY 12.64 6.80 2.06 13.24 12.54 8.16 2.44 199.09%
DY 0.00 0.00 0.00 5.43 0.00 0.00 0.00 -
P/NAPS 0.87 0.98 1.05 1.08 0.96 0.88 0.89 -1.50%

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