[UPA] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -38.27%
YoY- 13.78%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 117,884 96,056 83,788 80,488 58,668 52,608 38,340 20.56%
PBT 17,484 11,464 14,264 11,452 9,556 9,132 5,744 20.36%
Tax -3,948 -2,944 -3,712 -2,140 -1,372 -2,556 -944 26.90%
NP 13,536 8,520 10,552 9,312 8,184 6,576 4,800 18.84%
-
NP to SH 13,540 8,528 10,552 9,312 8,184 6,576 4,800 18.84%
-
Tax Rate 22.58% 25.68% 26.02% 18.69% 14.36% 27.99% 16.43% -
Total Cost 104,348 87,536 73,236 71,176 50,484 46,032 33,540 20.80%
-
Net Worth 144,311 132,262 120,140 107,350 93,672 83,511 80,116 10.29%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 144,311 132,262 120,140 107,350 93,672 83,511 80,116 10.29%
NOSH 66,502 65,802 63,566 62,412 61,626 43,723 34,985 11.28%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 11.48% 8.87% 12.59% 11.57% 13.95% 12.50% 12.52% -
ROE 9.38% 6.45% 8.78% 8.67% 8.74% 7.87% 5.99% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 177.26 145.98 131.81 128.96 95.20 120.32 109.59 8.33%
EPS 20.36 12.96 16.60 14.92 13.28 15.04 13.72 6.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.01 1.89 1.72 1.52 1.91 2.29 -0.89%
Adjusted Per Share Value based on latest NOSH - 62,412
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 49.38 40.23 35.10 33.71 24.57 22.04 16.06 20.56%
EPS 5.67 3.57 4.42 3.90 3.43 2.75 2.01 18.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6045 0.554 0.5032 0.4496 0.3924 0.3498 0.3356 10.29%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.35 1.49 1.59 1.82 1.51 1.43 1.92 -
P/RPS 0.76 1.02 1.21 1.41 1.59 1.19 1.75 -12.96%
P/EPS 6.63 11.50 9.58 12.20 11.37 9.51 13.99 -11.69%
EY 15.08 8.70 10.44 8.20 8.79 10.52 7.15 13.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.74 0.84 1.06 0.99 0.75 0.84 -4.93%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 25/05/07 24/05/06 26/05/05 27/05/04 29/05/03 30/05/02 -
Price 1.47 1.43 1.65 1.81 1.36 1.56 2.00 -
P/RPS 0.83 0.98 1.25 1.40 1.43 1.30 1.83 -12.33%
P/EPS 7.22 11.03 9.94 12.13 10.24 10.37 14.58 -11.04%
EY 13.85 9.06 10.06 8.24 9.76 9.64 6.86 12.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.87 1.05 0.89 0.82 0.87 -4.01%

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