[UPA] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 89.19%
YoY- -25.39%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 93,711 83,567 105,172 102,780 100,071 96,223 83,770 1.88%
PBT 10,802 12,489 16,929 14,907 19,863 16,270 16,365 -6.68%
Tax -2,488 -3,004 -4,170 -3,215 -4,190 -3,870 -4,263 -8.58%
NP 8,314 9,485 12,759 11,692 15,673 12,400 12,102 -6.06%
-
NP to SH 8,314 9,492 12,764 11,696 15,676 12,398 12,102 -6.06%
-
Tax Rate 23.03% 24.05% 24.63% 21.57% 21.09% 23.79% 26.05% -
Total Cost 85,397 74,082 92,413 91,088 84,398 83,823 71,668 2.96%
-
Net Worth 158,138 151,950 148,403 136,091 129,421 113,145 100,798 7.79%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 158,138 151,950 148,403 136,091 129,421 113,145 100,798 7.79%
NOSH 78,286 65,779 66,548 65,744 64,710 62,858 61,839 4.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.87% 11.35% 12.13% 11.38% 15.66% 12.89% 14.45% -
ROE 5.26% 6.25% 8.60% 8.59% 12.11% 10.96% 12.01% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 119.70 127.04 158.04 156.33 154.64 153.08 135.46 -2.03%
EPS 10.62 14.43 19.18 17.79 24.22 19.72 19.57 -9.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 2.31 2.23 2.07 2.00 1.80 1.63 3.63%
Adjusted Per Share Value based on latest NOSH - 65,744
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 39.25 35.00 44.05 43.05 41.92 40.30 35.09 1.88%
EPS 3.48 3.98 5.35 4.90 6.57 5.19 5.07 -6.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6624 0.6365 0.6216 0.57 0.5421 0.4739 0.4222 7.79%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.42 1.49 1.43 1.44 1.44 1.72 1.50 -
P/RPS 1.19 1.17 0.90 0.92 0.93 1.12 1.11 1.16%
P/EPS 13.37 10.33 7.46 8.09 5.94 8.72 7.66 9.72%
EY 7.48 9.68 13.41 12.35 16.82 11.47 13.05 -8.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.64 0.70 0.72 0.96 0.92 -4.45%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 23/11/09 26/11/08 26/11/07 29/11/06 29/11/05 26/11/04 -
Price 1.41 1.48 1.26 1.44 1.42 1.56 1.56 -
P/RPS 1.18 1.16 0.80 0.92 0.92 1.02 1.15 0.42%
P/EPS 13.28 10.26 6.57 8.09 5.86 7.91 7.97 8.87%
EY 7.53 9.75 15.22 12.35 17.06 12.64 12.54 -8.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.64 0.57 0.70 0.71 0.87 0.96 -5.12%

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