[UPA] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 64.3%
YoY- 2.45%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 105,172 102,780 100,071 96,223 83,770 66,194 53,503 11.91%
PBT 16,929 14,907 19,863 16,270 16,365 11,746 9,432 10.22%
Tax -4,170 -3,215 -4,190 -3,870 -4,263 -1,911 -1,977 13.23%
NP 12,759 11,692 15,673 12,400 12,102 9,835 7,455 9.36%
-
NP to SH 12,764 11,696 15,676 12,398 12,102 9,835 7,455 9.36%
-
Tax Rate 24.63% 21.57% 21.09% 23.79% 26.05% 16.27% 20.96% -
Total Cost 92,413 91,088 84,398 83,823 71,668 56,359 46,048 12.29%
-
Net Worth 148,403 136,091 129,421 113,145 100,798 89,632 84,437 9.84%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 148,403 136,091 129,421 113,145 100,798 89,632 84,437 9.84%
NOSH 66,548 65,744 64,710 62,858 61,839 61,392 43,749 7.23%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 12.13% 11.38% 15.66% 12.89% 14.45% 14.86% 13.93% -
ROE 8.60% 8.59% 12.11% 10.96% 12.01% 10.97% 8.83% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 158.04 156.33 154.64 153.08 135.46 107.82 122.29 4.36%
EPS 19.18 17.79 24.22 19.72 19.57 16.02 17.04 1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.07 2.00 1.80 1.63 1.46 1.93 2.43%
Adjusted Per Share Value based on latest NOSH - 62,875
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 44.05 43.05 41.92 40.30 35.09 27.73 22.41 11.91%
EPS 5.35 4.90 6.57 5.19 5.07 4.12 3.12 9.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6216 0.57 0.5421 0.4739 0.4222 0.3754 0.3537 9.84%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.43 1.44 1.44 1.72 1.50 1.44 1.43 -
P/RPS 0.90 0.92 0.93 1.12 1.11 1.34 1.17 -4.27%
P/EPS 7.46 8.09 5.94 8.72 7.66 8.99 8.39 -1.93%
EY 13.41 12.35 16.82 11.47 13.05 11.13 11.92 1.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.72 0.96 0.92 0.99 0.74 -2.38%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 26/11/07 29/11/06 29/11/05 26/11/04 19/11/03 26/11/02 -
Price 1.26 1.44 1.42 1.56 1.56 1.55 1.48 -
P/RPS 0.80 0.92 0.92 1.02 1.15 1.44 1.21 -6.65%
P/EPS 6.57 8.09 5.86 7.91 7.97 9.68 8.69 -4.54%
EY 15.22 12.35 17.06 12.64 12.54 10.34 11.51 4.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.70 0.71 0.87 0.96 1.06 0.77 -4.88%

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