[UPA] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -84.57%
YoY- 13.78%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 129,274 96,223 60,952 20,122 115,907 83,770 50,324 87.24%
PBT 19,020 16,270 9,926 2,863 19,808 16,365 9,347 60.37%
Tax -4,406 -3,870 -2,378 -535 -4,722 -4,263 -2,295 54.28%
NP 14,614 12,400 7,548 2,328 15,086 12,102 7,052 62.32%
-
NP to SH 14,614 12,398 7,546 2,328 15,086 12,102 7,052 62.32%
-
Tax Rate 23.17% 23.79% 23.96% 18.69% 23.84% 26.05% 24.55% -
Total Cost 114,660 83,823 53,404 17,794 100,821 71,668 43,272 91.14%
-
Net Worth 116,735 113,145 112,843 107,350 105,910 100,798 98,816 11.71%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 6,276 - - - 6,193 - - -
Div Payout % 42.95% - - - 41.06% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 116,735 113,145 112,843 107,350 105,910 100,798 98,816 11.71%
NOSH 62,760 62,858 62,691 62,412 61,936 61,839 61,760 1.07%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.30% 12.89% 12.38% 11.57% 13.02% 14.45% 14.01% -
ROE 12.52% 10.96% 6.69% 2.17% 14.24% 12.01% 7.14% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 205.98 153.08 97.23 32.24 187.14 135.46 81.48 85.26%
EPS 23.28 19.72 12.08 3.73 24.35 19.57 11.42 60.56%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.86 1.80 1.80 1.72 1.71 1.63 1.60 10.52%
Adjusted Per Share Value based on latest NOSH - 62,412
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 54.15 40.30 25.53 8.43 48.55 35.09 21.08 87.24%
EPS 6.12 5.19 3.16 0.98 6.32 5.07 2.95 62.44%
DPS 2.63 0.00 0.00 0.00 2.59 0.00 0.00 -
NAPS 0.489 0.4739 0.4727 0.4496 0.4436 0.4222 0.4139 11.72%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.61 1.72 1.79 1.82 1.66 1.50 1.45 -
P/RPS 0.78 1.12 1.84 5.65 0.89 1.11 1.78 -42.22%
P/EPS 6.91 8.72 14.87 48.79 6.82 7.66 12.70 -33.27%
EY 14.46 11.47 6.72 2.05 14.67 13.05 7.87 49.84%
DY 6.21 0.00 0.00 0.00 6.02 0.00 0.00 -
P/NAPS 0.87 0.96 0.99 1.06 0.97 0.92 0.91 -2.94%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 25/08/05 26/05/05 25/02/05 26/11/04 25/08/04 -
Price 1.53 1.56 1.77 1.81 1.84 1.56 1.40 -
P/RPS 0.74 1.02 1.82 5.61 0.98 1.15 1.72 -42.92%
P/EPS 6.57 7.91 14.70 48.53 7.55 7.97 12.26 -33.94%
EY 15.22 12.64 6.80 2.06 13.24 12.54 8.16 51.35%
DY 6.54 0.00 0.00 0.00 5.43 0.00 0.00 -
P/NAPS 0.82 0.87 0.98 1.05 1.08 0.96 0.88 -4.58%

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