[UPA] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -46.02%
YoY- -19.18%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 98,668 87,828 117,884 96,056 83,788 80,488 58,668 9.04%
PBT 18,496 15,080 17,484 11,464 14,264 11,452 9,556 11.62%
Tax -2,524 -3,592 -3,948 -2,944 -3,712 -2,140 -1,372 10.68%
NP 15,972 11,488 13,536 8,520 10,552 9,312 8,184 11.78%
-
NP to SH 15,972 11,500 13,540 8,528 10,552 9,312 8,184 11.78%
-
Tax Rate 13.65% 23.82% 22.58% 25.68% 26.02% 18.69% 14.36% -
Total Cost 82,696 76,340 104,348 87,536 73,236 71,176 50,484 8.56%
-
Net Worth 161,716 153,226 144,311 132,262 120,140 107,350 93,672 9.52%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 161,716 153,226 144,311 132,262 120,140 107,350 93,672 9.52%
NOSH 66,550 66,620 66,502 65,802 63,566 62,412 61,626 1.28%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 16.19% 13.08% 11.48% 8.87% 12.59% 11.57% 13.95% -
ROE 9.88% 7.51% 9.38% 6.45% 8.78% 8.67% 8.74% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 148.26 131.83 177.26 145.98 131.81 128.96 95.20 7.65%
EPS 24.00 17.28 20.36 12.96 16.60 14.92 13.28 10.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.30 2.17 2.01 1.89 1.72 1.52 8.12%
Adjusted Per Share Value based on latest NOSH - 65,802
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 41.33 36.79 49.38 40.23 35.10 33.71 24.57 9.05%
EPS 6.69 4.82 5.67 3.57 4.42 3.90 3.43 11.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6774 0.6418 0.6045 0.554 0.5032 0.4496 0.3924 9.52%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.41 1.30 1.35 1.49 1.59 1.82 1.51 -
P/RPS 0.95 0.99 0.76 1.02 1.21 1.41 1.59 -8.22%
P/EPS 5.87 7.53 6.63 11.50 9.58 12.20 11.37 -10.42%
EY 17.02 13.28 15.08 8.70 10.44 8.20 8.79 11.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.62 0.74 0.84 1.06 0.99 -8.52%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 25/05/09 26/05/08 25/05/07 24/05/06 26/05/05 27/05/04 -
Price 1.46 1.30 1.47 1.43 1.65 1.81 1.36 -
P/RPS 0.98 0.99 0.83 0.98 1.25 1.40 1.43 -6.10%
P/EPS 6.08 7.53 7.22 11.03 9.94 12.13 10.24 -8.31%
EY 16.44 13.28 13.85 9.06 10.06 8.24 9.76 9.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.68 0.71 0.87 1.05 0.89 -6.35%

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