[UPA] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 9.53%
YoY- 2.45%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 140,229 137,040 133,428 128,297 111,693 88,258 71,337 11.91%
PBT 22,572 19,876 26,484 21,693 21,820 15,661 12,576 10.22%
Tax -5,560 -4,286 -5,586 -5,160 -5,684 -2,548 -2,636 13.23%
NP 17,012 15,589 20,897 16,533 16,136 13,113 9,940 9.36%
-
NP to SH 17,018 15,594 20,901 16,530 16,136 13,113 9,940 9.36%
-
Tax Rate 24.63% 21.56% 21.09% 23.79% 26.05% 16.27% 20.96% -
Total Cost 123,217 121,450 112,530 111,764 95,557 75,145 61,397 12.29%
-
Net Worth 148,403 136,091 129,421 113,145 100,798 89,632 84,437 9.84%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 148,403 136,091 129,421 113,145 100,798 89,632 84,437 9.84%
NOSH 66,548 65,744 64,710 62,858 61,839 61,392 43,749 7.23%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 12.13% 11.38% 15.66% 12.89% 14.45% 14.86% 13.93% -
ROE 11.47% 11.46% 16.15% 14.61% 16.01% 14.63% 11.77% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 210.72 208.44 206.19 204.10 180.62 143.76 163.06 4.36%
EPS 25.57 23.72 32.29 26.29 26.09 21.36 22.72 1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.07 2.00 1.80 1.63 1.46 1.93 2.43%
Adjusted Per Share Value based on latest NOSH - 62,875
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 58.74 57.40 55.89 53.74 46.78 36.97 29.88 11.91%
EPS 7.13 6.53 8.75 6.92 6.76 5.49 4.16 9.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6216 0.57 0.5421 0.4739 0.4222 0.3754 0.3537 9.84%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.43 1.44 1.44 1.72 1.50 1.44 1.43 -
P/RPS 0.68 0.69 0.70 0.84 0.83 1.00 0.88 -4.20%
P/EPS 5.59 6.07 4.46 6.54 5.75 6.74 6.29 -1.94%
EY 17.88 16.47 22.43 15.29 17.40 14.83 15.89 1.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.72 0.96 0.92 0.99 0.74 -2.38%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 26/11/07 29/11/06 29/11/05 26/11/04 19/11/03 26/11/02 -
Price 1.26 1.44 1.42 1.56 1.56 1.55 1.48 -
P/RPS 0.60 0.69 0.69 0.76 0.86 1.08 0.91 -6.70%
P/EPS 4.93 6.07 4.40 5.93 5.98 7.26 6.51 -4.52%
EY 20.30 16.47 22.75 16.86 16.73 13.78 15.35 4.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.70 0.71 0.87 0.96 1.06 0.77 -4.88%

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