[UPA] QoQ TTM 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- 1.87%
YoY- 26.19%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 129,274 128,360 126,535 121,362 115,907 109,741 100,895 17.91%
PBT 19,020 19,713 20,387 20,282 19,808 19,157 16,614 9.40%
Tax -4,226 -4,329 -4,806 -4,914 -4,722 -5,115 -3,699 9.25%
NP 14,794 15,384 15,581 15,368 15,086 14,042 12,915 9.45%
-
NP to SH 14,794 15,384 15,581 15,368 15,086 14,042 12,915 9.45%
-
Tax Rate 22.22% 21.96% 23.57% 24.23% 23.84% 26.70% 22.26% -
Total Cost 114,480 112,976 110,954 105,994 100,821 95,699 87,980 19.13%
-
Net Worth 62,747 113,176 112,797 107,350 104,063 100,856 98,781 -26.04%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 6,274 - - - - - - -
Div Payout % 42.41% - - - - - - -
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 62,747 113,176 112,797 107,350 104,063 100,856 98,781 -26.04%
NOSH 62,747 62,875 62,665 62,412 61,942 61,875 61,738 1.08%
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 11.44% 11.99% 12.31% 12.66% 13.02% 12.80% 12.80% -
ROE 23.58% 13.59% 13.81% 14.32% 14.50% 13.92% 13.07% -
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 206.02 204.15 201.92 194.45 187.12 177.36 163.42 16.65%
EPS 23.58 24.47 24.86 24.62 24.35 22.69 20.92 8.28%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.80 1.80 1.72 1.68 1.63 1.60 -26.83%
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 53.76 53.00 50.83 48.55 45.97 42.26 17.91%
EPS 6.20 6.44 6.53 6.44 6.32 5.88 5.41 9.48%
DPS 2.63 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2628 0.474 0.4725 0.4496 0.4359 0.4224 0.4138 -26.05%
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 0.84 0.89 0.94 0.89 0.85 0.89 -8.39%
P/EPS 6.83 7.03 7.20 7.39 6.82 6.61 6.93 -0.96%
EY 14.64 14.23 13.89 13.53 14.67 15.13 14.43 0.96%
DY 6.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 0.96 0.99 1.06 0.99 0.92 0.91 46.12%
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 0.76 0.88 0.93 0.98 0.88 0.86 -9.50%
P/EPS 6.49 6.38 7.12 7.35 7.55 6.87 6.69 -1.99%
EY 15.41 15.68 14.05 13.60 13.24 14.55 14.94 2.08%
DY 6.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.87 0.98 1.05 1.10 0.96 0.88 44.44%

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