[UPA] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -30.5%
YoY- 24.45%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 96,056 83,788 80,488 58,668 52,608 38,340 39,252 16.07%
PBT 11,464 14,264 11,452 9,556 9,132 5,744 6,344 10.35%
Tax -2,944 -3,712 -2,140 -1,372 -2,556 -944 -1,556 11.20%
NP 8,520 10,552 9,312 8,184 6,576 4,800 4,788 10.07%
-
NP to SH 8,528 10,552 9,312 8,184 6,576 4,800 4,788 10.09%
-
Tax Rate 25.68% 26.02% 18.69% 14.36% 27.99% 16.43% 24.53% -
Total Cost 87,536 73,236 71,176 50,484 46,032 33,540 34,464 16.79%
-
Net Worth 132,262 120,140 107,350 93,672 83,511 80,116 72,449 10.54%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 132,262 120,140 107,350 93,672 83,511 80,116 72,449 10.54%
NOSH 65,802 63,566 62,412 61,626 43,723 34,985 34,999 11.09%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 8.87% 12.59% 11.57% 13.95% 12.50% 12.52% 12.20% -
ROE 6.45% 8.78% 8.67% 8.74% 7.87% 5.99% 6.61% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 145.98 131.81 128.96 95.20 120.32 109.59 112.15 4.48%
EPS 12.96 16.60 14.92 13.28 15.04 13.72 13.68 -0.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.89 1.72 1.52 1.91 2.29 2.07 -0.48%
Adjusted Per Share Value based on latest NOSH - 61,626
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 40.23 35.10 33.71 24.57 22.04 16.06 16.44 16.07%
EPS 3.57 4.42 3.90 3.43 2.75 2.01 2.01 10.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.554 0.5032 0.4496 0.3924 0.3498 0.3356 0.3035 10.54%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.49 1.59 1.82 1.51 1.43 1.92 1.52 -
P/RPS 1.02 1.21 1.41 1.59 1.19 1.75 1.36 -4.67%
P/EPS 11.50 9.58 12.20 11.37 9.51 13.99 11.11 0.57%
EY 8.70 10.44 8.20 8.79 10.52 7.15 9.00 -0.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 1.06 0.99 0.75 0.84 0.73 0.22%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 24/05/06 26/05/05 27/05/04 29/05/03 30/05/02 31/05/01 -
Price 1.43 1.65 1.81 1.36 1.56 2.00 1.51 -
P/RPS 0.98 1.25 1.40 1.43 1.30 1.83 1.35 -5.19%
P/EPS 11.03 9.94 12.13 10.24 10.37 14.58 11.04 -0.01%
EY 9.06 10.06 8.24 9.76 9.64 6.86 9.06 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.87 1.05 0.89 0.82 0.87 0.73 -0.46%

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