[UPA] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 189.96%
YoY- -18.09%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 63,902 53,092 73,380 61,391 60,952 60,952 50,324 4.05%
PBT 9,399 8,534 11,403 7,876 9,926 9,926 9,347 0.09%
Tax -1,765 -2,053 -3,207 -1,698 -2,380 -2,378 -2,295 -4.28%
NP 7,634 6,481 8,196 6,178 7,546 7,548 7,052 1.32%
-
NP to SH 7,634 6,486 8,198 6,182 7,547 7,546 7,052 1.32%
-
Tax Rate 18.78% 24.06% 28.12% 21.56% 23.98% 23.96% 24.55% -
Total Cost 56,268 46,611 65,184 55,213 53,406 53,404 43,272 4.47%
-
Net Worth 162,745 154,585 149,054 136,348 64,571 112,843 98,816 8.66%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 162,745 154,585 149,054 136,348 64,571 112,843 98,816 8.66%
NOSH 65,359 65,780 66,542 66,188 64,571 62,691 61,760 0.94%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.95% 12.21% 11.17% 10.06% 12.38% 12.38% 14.01% -
ROE 4.69% 4.20% 5.50% 4.53% 11.69% 6.69% 7.14% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 97.77 80.71 110.28 92.75 94.40 97.23 81.48 3.08%
EPS 11.68 9.86 12.32 9.34 12.08 12.08 11.42 0.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.35 2.24 2.06 1.00 1.80 1.60 7.64%
Adjusted Per Share Value based on latest NOSH - 66,176
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 26.77 22.24 30.74 25.71 25.53 25.53 21.08 4.06%
EPS 3.20 2.72 3.43 2.59 3.16 3.16 2.95 1.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6817 0.6475 0.6243 0.5711 0.2705 0.4727 0.4139 8.66%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.71 1.40 1.40 1.47 1.60 1.79 1.45 -
P/RPS 1.75 1.73 1.27 1.58 1.70 1.84 1.78 -0.28%
P/EPS 14.64 14.20 11.36 15.74 13.69 14.87 12.70 2.39%
EY 6.83 7.04 8.80 6.35 7.30 6.72 7.87 -2.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.60 0.63 0.71 1.60 0.99 0.91 -4.50%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 24/08/09 27/08/08 23/08/07 24/08/06 25/08/05 25/08/04 -
Price 1.43 1.45 1.25 1.47 1.42 1.77 1.40 -
P/RPS 1.46 1.80 1.13 1.58 1.50 1.82 1.72 -2.69%
P/EPS 12.24 14.71 10.15 15.74 12.15 14.70 12.26 -0.02%
EY 8.17 6.80 9.86 6.35 8.23 6.80 8.16 0.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.56 0.71 1.42 0.98 0.88 -6.97%

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