[UPA] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 10.89%
YoY- 31.92%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 133,428 128,297 111,693 88,258 71,337 60,421 49,840 17.82%
PBT 26,484 21,693 21,820 15,661 12,576 11,774 9,906 17.80%
Tax -5,586 -5,160 -5,684 -2,548 -2,636 -2,812 -2,257 16.29%
NP 20,897 16,533 16,136 13,113 9,940 8,962 7,649 18.22%
-
NP to SH 20,901 16,530 16,136 13,113 9,940 8,962 7,649 18.22%
-
Tax Rate 21.09% 23.79% 26.05% 16.27% 20.96% 23.88% 22.78% -
Total Cost 112,530 111,764 95,557 75,145 61,397 51,458 42,190 17.75%
-
Net Worth 129,421 113,145 100,798 89,632 84,437 77,332 69,306 10.96%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 129,421 113,145 100,798 89,632 84,437 77,332 69,306 10.96%
NOSH 64,710 62,858 61,839 61,392 43,749 34,992 35,003 10.77%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 15.66% 12.89% 14.45% 14.86% 13.93% 14.83% 15.35% -
ROE 16.15% 14.61% 16.01% 14.63% 11.77% 11.59% 11.04% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 206.19 204.10 180.62 143.76 163.06 172.67 142.39 6.36%
EPS 32.29 26.29 26.09 21.36 22.72 25.61 21.85 6.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.80 1.63 1.46 1.93 2.21 1.98 0.16%
Adjusted Per Share Value based on latest NOSH - 61,377
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 55.89 53.74 46.78 36.97 29.88 25.31 20.88 17.82%
EPS 8.75 6.92 6.76 5.49 4.16 3.75 3.20 18.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5421 0.4739 0.4222 0.3754 0.3537 0.3239 0.2903 10.96%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.44 1.72 1.50 1.44 1.43 1.57 2.30 -
P/RPS 0.70 0.84 0.83 1.00 0.88 0.91 1.62 -13.04%
P/EPS 4.46 6.54 5.75 6.74 6.29 6.13 10.52 -13.32%
EY 22.43 15.29 17.40 14.83 15.89 16.31 9.50 15.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.96 0.92 0.99 0.74 0.71 1.16 -7.63%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 26/11/04 19/11/03 26/11/02 29/11/01 29/11/00 -
Price 1.42 1.56 1.56 1.55 1.48 1.54 2.09 -
P/RPS 0.69 0.76 0.86 1.08 0.91 0.89 1.47 -11.83%
P/EPS 4.40 5.93 5.98 7.26 6.51 6.01 9.56 -12.12%
EY 22.75 16.86 16.73 13.78 15.35 16.63 10.46 13.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.87 0.96 1.06 0.77 0.70 1.06 -6.45%

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