[UPA] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -3.2%
YoY- 1.24%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 139,292 136,181 134,690 136,539 133,472 134,726 130,099 4.64%
PBT 18,247 15,549 18,819 19,805 20,505 23,680 19,723 -5.04%
Tax -2,822 -3,731 -3,917 -4,510 -4,702 -4,832 -4,619 -27.93%
NP 15,425 11,818 14,902 15,295 15,803 18,848 15,104 1.40%
-
NP to SH 15,240 11,824 14,904 15,293 15,799 18,852 15,106 0.58%
-
Tax Rate 15.47% 24.00% 20.81% 22.77% 22.93% 20.41% 23.42% -
Total Cost 123,867 124,363 119,788 121,244 117,669 115,878 114,995 5.06%
-
Net Worth 491,041 136,092 136,323 132,262 132,631 129,457 64,614 285.11%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 23,162 6,631 6,631 6,631 6,631 6,274 6,274 138.29%
Div Payout % 151.98% 56.09% 44.50% 43.36% 41.97% 33.28% 41.54% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 491,041 136,092 136,323 132,262 132,631 129,457 64,614 285.11%
NOSH 238,745 65,744 66,176 65,802 66,315 64,728 64,614 138.43%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.07% 8.68% 11.06% 11.20% 11.84% 13.99% 11.61% -
ROE 3.10% 8.69% 10.93% 11.56% 11.91% 14.56% 23.38% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 60.14 207.14 203.53 207.50 201.27 208.14 201.35 -55.21%
EPS 6.58 17.98 22.52 23.24 23.82 29.12 23.38 -56.95%
DPS 10.00 10.00 10.02 10.00 10.00 9.69 9.71 1.97%
NAPS 2.12 2.07 2.06 2.01 2.00 2.00 1.00 64.80%
Adjusted Per Share Value based on latest NOSH - 65,802
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 58.34 57.04 56.42 57.19 55.91 56.43 54.49 4.64%
EPS 6.38 4.95 6.24 6.41 6.62 7.90 6.33 0.52%
DPS 9.70 2.78 2.78 2.78 2.78 2.63 2.63 138.14%
NAPS 2.0568 0.57 0.571 0.554 0.5555 0.5422 0.2706 285.15%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.45 1.44 1.47 1.49 1.53 1.44 1.60 -
P/RPS 2.41 0.70 0.72 0.72 0.76 0.69 0.79 109.91%
P/EPS 22.04 8.01 6.53 6.41 6.42 4.94 6.84 117.69%
EY 4.54 12.49 15.32 15.60 15.57 20.23 14.61 -54.02%
DY 6.90 6.94 6.82 6.71 6.54 6.73 6.07 8.89%
P/NAPS 0.68 0.70 0.71 0.74 0.77 0.72 1.60 -43.38%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 26/11/07 23/08/07 25/05/07 27/02/07 29/11/06 24/08/06 -
Price 1.33 1.44 1.47 1.43 1.50 1.42 1.42 -
P/RPS 2.21 0.70 0.72 0.69 0.75 0.68 0.71 112.74%
P/EPS 20.21 8.01 6.53 6.15 6.30 4.88 6.07 122.48%
EY 4.95 12.49 15.32 16.25 15.88 20.51 16.46 -55.01%
DY 7.52 6.94 6.82 6.99 6.67 6.83 6.84 6.50%
P/NAPS 0.63 0.70 0.71 0.71 0.75 0.71 1.42 -41.74%

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