[UPA] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 62.07%
YoY- 7.01%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 146,760 122,782 121,904 121,904 100,648 83,188 56,974 17.06%
PBT 22,806 15,752 19,852 19,852 18,694 14,542 7,818 19.51%
Tax -6,414 -3,396 -4,760 -4,756 -4,590 -2,716 -1,616 25.80%
NP 16,392 12,356 15,092 15,096 14,104 11,826 6,202 17.56%
-
NP to SH 16,396 12,364 15,094 15,092 14,104 11,826 6,202 17.57%
-
Tax Rate 28.12% 21.56% 23.98% 23.96% 24.55% 18.68% 20.67% -
Total Cost 130,368 110,426 106,812 106,808 86,544 71,362 50,772 17.00%
-
Net Worth 149,054 136,348 64,571 112,843 98,816 87,535 81,899 10.48%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 149,054 136,348 64,571 112,843 98,816 87,535 81,899 10.48%
NOSH 66,542 66,188 64,571 62,691 61,760 43,767 35,000 11.29%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 11.17% 10.06% 12.38% 12.38% 14.01% 14.22% 10.89% -
ROE 11.00% 9.07% 23.38% 13.37% 14.27% 13.51% 7.57% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 220.55 185.50 188.79 194.45 162.97 190.07 162.78 5.18%
EPS 24.64 18.68 24.16 24.16 22.84 27.02 17.72 5.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.24 2.06 1.00 1.80 1.60 2.00 2.34 -0.72%
Adjusted Per Share Value based on latest NOSH - 62,665
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 61.47 51.43 51.06 51.06 42.16 34.84 23.86 17.06%
EPS 6.87 5.18 6.32 6.32 5.91 4.95 2.60 17.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6243 0.5711 0.2705 0.4727 0.4139 0.3666 0.343 10.48%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.40 1.47 1.60 1.79 1.45 1.70 2.05 -
P/RPS 0.63 0.79 0.85 0.92 0.89 0.89 1.26 -10.90%
P/EPS 5.68 7.87 6.84 7.44 6.35 6.29 11.57 -11.17%
EY 17.60 12.71 14.61 13.45 15.75 15.89 8.64 12.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.71 1.60 0.99 0.91 0.85 0.88 -5.41%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 23/08/07 24/08/06 25/08/05 25/08/04 29/08/03 29/08/02 -
Price 1.25 1.47 1.42 1.77 1.40 1.35 1.47 -
P/RPS 0.57 0.79 0.75 0.91 0.86 0.71 0.90 -7.32%
P/EPS 5.07 7.87 6.07 7.35 6.13 5.00 8.30 -7.87%
EY 19.71 12.71 16.46 13.60 16.31 20.01 12.05 8.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.71 1.42 0.98 0.88 0.68 0.63 -1.94%

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