[UPA] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 0.78%
YoY- 8.11%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 102,780 61,391 24,014 133,472 100,071 60,952 20,947 188.47%
PBT 14,907 7,876 2,866 20,505 19,863 9,926 3,566 159.27%
Tax -3,215 -1,698 -736 -4,706 -4,190 -2,380 -928 128.78%
NP 11,692 6,178 2,130 15,799 15,673 7,546 2,638 169.57%
-
NP to SH 11,696 6,182 2,132 15,799 15,676 7,547 2,638 169.63%
-
Tax Rate 21.57% 21.56% 25.68% 22.95% 21.09% 23.98% 26.02% -
Total Cost 91,088 55,213 21,884 117,673 84,398 53,406 18,309 191.14%
-
Net Worth 136,091 136,348 132,262 129,553 129,421 64,571 120,140 8.65%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 6,477 - - - -
Div Payout % - - - 41.00% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 136,091 136,348 132,262 129,553 129,421 64,571 120,140 8.65%
NOSH 65,744 66,188 65,802 64,776 64,710 64,571 63,566 2.26%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.38% 10.06% 8.87% 11.84% 15.66% 12.38% 12.59% -
ROE 8.59% 4.53% 1.61% 12.20% 12.11% 11.69% 2.20% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 156.33 92.75 36.49 206.05 154.64 94.40 32.95 182.08%
EPS 17.79 9.34 3.24 24.39 24.22 12.08 4.15 163.65%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.07 2.06 2.01 2.00 2.00 1.00 1.89 6.24%
Adjusted Per Share Value based on latest NOSH - 66,315
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 43.05 25.71 10.06 55.91 41.92 25.53 8.77 188.55%
EPS 4.90 2.59 0.89 6.62 6.57 3.16 1.10 170.48%
DPS 0.00 0.00 0.00 2.71 0.00 0.00 0.00 -
NAPS 0.57 0.5711 0.554 0.5426 0.5421 0.2705 0.5032 8.65%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.44 1.47 1.49 1.53 1.44 1.60 1.59 -
P/RPS 0.92 1.58 4.08 0.74 0.93 1.70 4.83 -66.86%
P/EPS 8.09 15.74 45.99 6.11 5.94 13.69 38.31 -64.50%
EY 12.35 6.35 2.17 16.35 16.82 7.30 2.61 181.58%
DY 0.00 0.00 0.00 6.54 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.74 0.77 0.72 1.60 0.84 -11.43%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 23/08/07 25/05/07 27/02/07 29/11/06 24/08/06 24/05/06 -
Price 1.44 1.47 1.43 1.50 1.42 1.42 1.65 -
P/RPS 0.92 1.58 3.92 0.73 0.92 1.50 5.01 -67.65%
P/EPS 8.09 15.74 44.14 5.99 5.86 12.15 39.76 -65.37%
EY 12.35 6.35 2.27 16.68 17.06 8.23 2.52 188.24%
DY 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.71 0.76 0.71 1.42 0.87 -13.48%

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