[UPA] QoQ TTM 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- -1.26%
YoY- 9.56%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 130,099 130,099 129,274 128,360 126,535 121,362 115,907 8.02%
PBT 19,723 19,723 19,020 19,713 20,387 20,282 19,808 -0.28%
Tax -4,619 -4,619 -4,226 -4,329 -4,806 -4,914 -4,722 -1.46%
NP 15,104 15,104 14,794 15,384 15,581 15,368 15,086 0.07%
-
NP to SH 15,106 15,105 14,794 15,384 15,581 15,368 15,086 0.08%
-
Tax Rate 23.42% 23.42% 22.22% 21.96% 23.57% 24.23% 23.84% -
Total Cost 114,995 114,995 114,480 112,976 110,954 105,994 100,821 9.19%
-
Net Worth 64,614 120,140 62,747 113,176 112,797 107,350 104,063 -27.28%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 6,274 6,274 6,274 - - - - -
Div Payout % 41.54% 41.54% 42.41% - - - - -
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 64,614 120,140 62,747 113,176 112,797 107,350 104,063 -27.28%
NOSH 64,614 63,566 62,747 62,875 62,665 62,412 61,942 2.86%
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 11.61% 11.61% 11.44% 11.99% 12.31% 12.66% 13.02% -
ROE 23.38% 12.57% 23.58% 13.59% 13.81% 14.32% 14.50% -
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 201.35 204.67 206.02 204.15 201.92 194.45 187.12 5.02%
EPS 23.38 23.76 23.58 24.47 24.86 24.62 24.35 -2.68%
DPS 9.71 10.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.89 1.00 1.80 1.80 1.72 1.68 -29.30%
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 54.49 54.49 54.15 53.76 53.00 50.83 48.55 8.02%
EPS 6.33 6.33 6.20 6.44 6.53 6.44 6.32 0.10%
DPS 2.63 2.63 2.63 0.00 0.00 0.00 0.00 -
NAPS 0.2706 0.5032 0.2628 0.474 0.4725 0.4496 0.4359 -27.29%
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 0.79 0.78 0.78 0.84 0.89 0.94 0.89 -7.65%
P/EPS 6.84 6.69 6.83 7.03 7.20 7.39 6.82 0.19%
EY 14.61 14.95 14.64 14.23 13.89 13.53 14.67 -0.27%
DY 6.07 6.29 6.21 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.84 1.61 0.96 0.99 1.06 0.99 37.83%
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 0.71 0.81 0.74 0.76 0.88 0.93 0.98 -19.38%
P/EPS 6.07 6.94 6.49 6.38 7.12 7.35 7.55 -13.57%
EY 16.46 14.40 15.41 15.68 14.05 13.60 13.24 15.66%
DY 6.84 6.06 6.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.87 1.53 0.87 0.98 1.05 1.10 18.61%

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