[UPA] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 30.28%
YoY- -3.55%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 105,172 73,380 29,471 139,292 102,780 61,391 24,014 166.96%
PBT 16,929 11,403 4,371 18,247 14,907 7,876 2,866 225.71%
Tax -4,170 -3,207 -987 -2,822 -3,215 -1,698 -736 216.81%
NP 12,759 8,196 3,384 15,425 11,692 6,178 2,130 228.75%
-
NP to SH 12,764 8,198 3,385 15,238 11,696 6,182 2,132 228.63%
-
Tax Rate 24.63% 28.12% 22.58% 15.47% 21.57% 21.56% 25.68% -
Total Cost 92,413 65,184 26,087 123,867 91,088 55,213 21,884 160.57%
-
Net Worth 148,403 149,054 144,311 491,041 136,091 136,348 132,262 7.95%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 23,162 - - - -
Div Payout % - - - 152.00% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 148,403 149,054 144,311 491,041 136,091 136,348 132,262 7.95%
NOSH 66,548 66,542 66,502 238,745 65,744 66,188 65,802 0.75%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 12.13% 11.17% 11.48% 11.07% 11.38% 10.06% 8.87% -
ROE 8.60% 5.50% 2.35% 3.10% 8.59% 4.53% 1.61% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 158.04 110.28 44.32 60.14 156.33 92.75 36.49 164.99%
EPS 19.18 12.32 5.09 23.28 17.79 9.34 3.24 226.18%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.23 2.24 2.17 2.12 2.07 2.06 2.01 7.14%
Adjusted Per Share Value based on latest NOSH - 238,745
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 44.05 30.74 12.34 58.34 43.05 25.71 10.06 166.92%
EPS 5.35 3.43 1.42 6.38 4.90 2.59 0.89 229.52%
DPS 0.00 0.00 0.00 9.70 0.00 0.00 0.00 -
NAPS 0.6216 0.6243 0.6045 2.0568 0.57 0.5711 0.554 7.95%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.43 1.40 1.35 1.45 1.44 1.47 1.49 -
P/RPS 0.90 1.27 3.05 2.41 0.92 1.58 4.08 -63.39%
P/EPS 7.46 11.36 26.52 22.04 8.09 15.74 45.99 -70.15%
EY 13.41 8.80 3.77 4.54 12.35 6.35 2.17 235.63%
DY 0.00 0.00 0.00 6.90 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.62 0.68 0.70 0.71 0.74 -9.20%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 26/05/08 28/02/08 26/11/07 23/08/07 25/05/07 -
Price 1.26 1.25 1.47 1.33 1.44 1.47 1.43 -
P/RPS 0.80 1.13 3.32 2.21 0.92 1.58 3.92 -65.23%
P/EPS 6.57 10.15 28.88 20.22 8.09 15.74 44.14 -71.81%
EY 15.22 9.86 3.46 4.95 12.35 6.35 2.27 254.34%
DY 0.00 0.00 0.00 7.52 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.68 0.63 0.70 0.71 0.71 -13.58%

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