[UPA] YoY Annual (Unaudited) Result on 31-Dec-2006 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
YoY- 8.11%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 119,075 138,344 139,292 133,472 129,274 115,907 92,165 4.35%
PBT 18,619 19,144 18,247 20,505 19,020 19,808 14,538 4.20%
Tax -4,458 -4,685 -2,822 -4,706 -4,406 -4,722 -2,763 8.29%
NP 14,161 14,459 15,425 15,799 14,614 15,086 11,775 3.12%
-
NP to SH 13,464 14,466 15,238 15,799 14,614 15,086 11,775 2.25%
-
Tax Rate 23.94% 24.47% 15.47% 22.95% 23.17% 23.84% 19.01% -
Total Cost 104,914 123,885 123,867 117,673 114,660 100,821 80,390 4.53%
-
Net Worth 157,322 149,741 491,041 129,553 116,735 105,910 91,426 9.45%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 6,638 6,655 23,162 6,477 6,276 6,193 4,295 7.51%
Div Payout % 49.30% 46.01% 152.00% 41.00% 42.95% 41.06% 36.48% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 157,322 149,741 491,041 129,553 116,735 105,910 91,426 9.45%
NOSH 66,380 66,551 238,745 64,776 62,760 61,936 61,360 1.31%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 11.89% 10.45% 11.07% 11.84% 11.30% 13.02% 12.78% -
ROE 8.56% 9.66% 3.10% 12.20% 12.52% 14.24% 12.88% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 179.38 207.87 60.14 206.05 205.98 187.14 150.20 3.00%
EPS 20.50 21.88 23.28 24.39 23.28 24.35 19.19 1.10%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 7.00 6.11%
NAPS 2.37 2.25 2.12 2.00 1.86 1.71 1.49 8.03%
Adjusted Per Share Value based on latest NOSH - 66,315
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 49.88 57.95 58.34 55.91 54.15 48.55 38.60 4.36%
EPS 5.64 6.06 6.38 6.62 6.12 6.32 4.93 2.26%
DPS 2.78 2.79 9.70 2.71 2.63 2.59 1.80 7.50%
NAPS 0.659 0.6272 2.0568 0.5426 0.489 0.4436 0.3829 9.46%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.51 1.39 1.45 1.53 1.61 1.66 1.50 -
P/RPS 0.84 0.67 2.41 0.74 0.78 0.89 1.00 -2.86%
P/EPS 7.44 6.39 22.04 6.11 6.91 6.82 7.82 -0.82%
EY 13.43 15.64 4.54 16.35 14.46 14.67 12.79 0.81%
DY 6.62 7.19 6.90 6.54 6.21 6.02 4.67 5.98%
P/NAPS 0.64 0.62 0.68 0.77 0.87 0.97 1.01 -7.31%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 23/02/09 28/02/08 27/02/07 27/02/06 25/02/05 27/02/04 -
Price 1.47 1.19 1.33 1.50 1.53 1.84 1.51 -
P/RPS 0.82 0.57 2.21 0.73 0.74 0.98 1.01 -3.41%
P/EPS 7.25 5.47 20.22 5.99 6.57 7.55 7.87 -1.35%
EY 13.80 18.27 4.95 16.68 15.22 13.24 12.71 1.37%
DY 6.80 8.40 7.52 6.67 6.54 5.43 4.64 6.57%
P/NAPS 0.62 0.53 0.63 0.76 0.82 1.08 1.01 -7.80%

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