[UPA] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -20.67%
YoY- -37.28%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 151,281 144,749 139,292 136,181 134,690 136,539 133,472 8.71%
PBT 21,774 19,752 18,247 15,549 18,819 19,805 20,505 4.08%
Tax -4,331 -3,073 -2,822 -3,731 -3,917 -4,510 -4,702 -5.33%
NP 17,443 16,679 15,425 11,818 14,902 15,295 15,803 6.81%
-
NP to SH 17,256 16,493 15,240 11,824 14,904 15,293 15,799 6.06%
-
Tax Rate 19.89% 15.56% 15.47% 24.00% 20.81% 22.77% 22.93% -
Total Cost 133,838 128,070 123,867 124,363 119,788 121,244 117,669 8.97%
-
Net Worth 149,116 144,311 491,041 136,092 136,323 132,262 132,631 8.13%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 23,162 23,162 23,162 6,631 6,631 6,631 6,631 130.38%
Div Payout % 134.23% 140.44% 151.98% 56.09% 44.50% 43.36% 41.97% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 149,116 144,311 491,041 136,092 136,323 132,262 132,631 8.13%
NOSH 66,569 66,502 238,745 65,744 66,176 65,802 66,315 0.25%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.53% 11.52% 11.07% 8.68% 11.06% 11.20% 11.84% -
ROE 11.57% 11.43% 3.10% 8.69% 10.93% 11.56% 11.91% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 227.25 217.66 60.14 207.14 203.53 207.50 201.27 8.43%
EPS 25.92 24.80 6.58 17.98 22.52 23.24 23.82 5.79%
DPS 34.79 34.83 10.00 10.00 10.02 10.00 10.00 129.77%
NAPS 2.24 2.17 2.12 2.07 2.06 2.01 2.00 7.85%
Adjusted Per Share Value based on latest NOSH - 65,744
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 63.36 60.63 58.34 57.04 56.42 57.19 55.91 8.70%
EPS 7.23 6.91 6.38 4.95 6.24 6.41 6.62 6.05%
DPS 9.70 9.70 9.70 2.78 2.78 2.78 2.78 130.22%
NAPS 0.6246 0.6045 2.0568 0.57 0.571 0.554 0.5555 8.13%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.40 1.35 1.45 1.44 1.47 1.49 1.53 -
P/RPS 0.62 0.62 2.41 0.70 0.72 0.72 0.76 -12.70%
P/EPS 5.40 5.44 22.04 8.01 6.53 6.41 6.42 -10.90%
EY 18.52 18.37 4.54 12.49 15.32 15.60 15.57 12.27%
DY 24.85 25.80 6.90 6.94 6.82 6.71 6.54 143.69%
P/NAPS 0.63 0.62 0.68 0.70 0.71 0.74 0.77 -12.53%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 26/05/08 28/02/08 26/11/07 23/08/07 25/05/07 27/02/07 -
Price 1.25 1.47 1.33 1.44 1.47 1.43 1.50 -
P/RPS 0.55 0.68 2.21 0.70 0.72 0.69 0.75 -18.69%
P/EPS 4.82 5.93 20.21 8.01 6.53 6.15 6.30 -16.36%
EY 20.74 16.87 4.95 12.49 15.32 16.25 15.88 19.50%
DY 27.84 23.69 7.52 6.94 6.82 6.99 6.67 159.46%
P/NAPS 0.56 0.68 0.63 0.70 0.71 0.71 0.75 -17.71%

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