[UPA] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 5.01%
YoY- 9.14%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 92,165 92,199 92,615 83,075 79,508 71,904 66,861 23.78%
PBT 14,538 14,708 15,757 13,242 12,395 11,922 11,723 15.38%
Tax -2,762 -3,460 -4,076 -3,930 -3,527 -2,659 -2,568 4.96%
NP 11,776 11,248 11,681 9,312 8,868 9,263 9,155 18.22%
-
NP to SH 11,776 11,248 11,681 9,312 8,868 9,263 9,155 18.22%
-
Tax Rate 19.00% 23.52% 25.87% 29.68% 28.46% 22.30% 21.91% -
Total Cost 80,389 80,951 80,934 73,763 70,640 62,641 57,706 24.65%
-
Net Worth 91,765 89,610 87,499 43,723 43,768 84,473 81,921 7.83%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 91,765 89,610 87,499 43,723 43,768 84,473 81,921 7.83%
NOSH 61,587 61,377 43,749 43,723 43,768 43,768 35,009 45.57%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.78% 12.20% 12.61% 11.21% 11.15% 12.88% 13.69% -
ROE 12.83% 12.55% 13.35% 21.30% 20.26% 10.97% 11.18% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 149.65 150.22 211.69 190.00 181.66 164.28 190.98 -14.96%
EPS 19.12 18.33 26.70 21.30 20.26 21.16 26.15 -18.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.46 2.00 1.00 1.00 1.93 2.34 -25.92%
Adjusted Per Share Value based on latest NOSH - 43,723
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 38.60 38.62 38.79 34.80 33.30 30.12 28.01 23.76%
EPS 4.93 4.71 4.89 3.90 3.71 3.88 3.83 18.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3844 0.3753 0.3665 0.1831 0.1833 0.3538 0.3431 7.84%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.50 1.44 1.70 1.43 1.45 1.43 2.05 -
P/RPS 1.00 0.96 0.80 0.75 0.80 0.87 1.07 -4.39%
P/EPS 7.84 7.86 6.37 6.71 7.16 6.76 7.84 0.00%
EY 12.75 12.73 15.71 14.89 13.97 14.80 12.76 -0.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.99 0.85 1.43 1.45 0.74 0.88 9.59%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 29/08/03 29/05/03 27/02/03 26/11/02 29/08/02 -
Price 1.51 1.55 1.35 1.56 1.45 1.48 1.47 -
P/RPS 1.01 1.03 0.64 0.82 0.80 0.90 0.77 19.76%
P/EPS 7.90 8.46 5.06 7.32 7.16 6.99 5.62 25.40%
EY 12.66 11.82 19.78 13.65 13.97 14.30 17.79 -20.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.06 0.68 1.56 1.45 0.77 0.63 36.86%

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