[UPA] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 38.47%
YoY- 26.44%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 111,422 140,229 137,040 133,428 128,297 111,693 88,258 3.95%
PBT 16,652 22,572 19,876 26,484 21,693 21,820 15,661 1.02%
Tax -4,005 -5,560 -4,286 -5,586 -5,160 -5,684 -2,548 7.82%
NP 12,646 17,012 15,589 20,897 16,533 16,136 13,113 -0.60%
-
NP to SH 12,656 17,018 15,594 20,901 16,530 16,136 13,113 -0.58%
-
Tax Rate 24.05% 24.63% 21.56% 21.09% 23.79% 26.05% 16.27% -
Total Cost 98,776 123,217 121,450 112,530 111,764 95,557 75,145 4.65%
-
Net Worth 151,950 148,403 136,091 129,421 113,145 100,798 89,632 9.18%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 151,950 148,403 136,091 129,421 113,145 100,798 89,632 9.18%
NOSH 65,779 66,548 65,744 64,710 62,858 61,839 61,392 1.15%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 11.35% 12.13% 11.38% 15.66% 12.89% 14.45% 14.86% -
ROE 8.33% 11.47% 11.46% 16.15% 14.61% 16.01% 14.63% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 169.39 210.72 208.44 206.19 204.10 180.62 143.76 2.76%
EPS 19.24 25.57 23.72 32.29 26.29 26.09 21.36 -1.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.23 2.07 2.00 1.80 1.63 1.46 7.93%
Adjusted Per Share Value based on latest NOSH - 64,728
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 46.67 58.74 57.40 55.89 53.74 46.78 36.97 3.95%
EPS 5.30 7.13 6.53 8.75 6.92 6.76 5.49 -0.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6365 0.6216 0.57 0.5421 0.4739 0.4222 0.3754 9.18%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.49 1.43 1.44 1.44 1.72 1.50 1.44 -
P/RPS 0.88 0.68 0.69 0.70 0.84 0.83 1.00 -2.10%
P/EPS 7.74 5.59 6.07 4.46 6.54 5.75 6.74 2.33%
EY 12.91 17.88 16.47 22.43 15.29 17.40 14.83 -2.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.70 0.72 0.96 0.92 0.99 -6.76%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 26/11/08 26/11/07 29/11/06 29/11/05 26/11/04 19/11/03 -
Price 1.48 1.26 1.44 1.42 1.56 1.56 1.55 -
P/RPS 0.87 0.60 0.69 0.69 0.76 0.86 1.08 -3.53%
P/EPS 7.69 4.93 6.07 4.40 5.93 5.98 7.26 0.96%
EY 13.00 20.30 16.47 22.75 16.86 16.73 13.78 -0.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.70 0.71 0.87 0.96 1.06 -8.05%

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