[UPA] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -8.15%
YoY- -9.94%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 39,898 35,271 33,446 24,600 25,016 19,973 9,864 26.21%
PBT 10,301 6,344 7,018 4,475 5,524 5,325 2,430 27.20%
Tax -1,705 -1,492 -1,969 -553 -1,169 -1,078 -349 30.24%
NP 8,596 4,852 5,049 3,922 4,355 4,247 2,081 26.65%
-
NP to SH 8,598 4,852 5,049 3,922 4,355 4,247 2,081 26.66%
-
Tax Rate 16.55% 23.52% 28.06% 12.36% 21.16% 20.24% 14.36% -
Total Cost 31,302 30,419 28,397 20,678 20,661 15,726 7,783 26.09%
-
Net Worth 129,457 113,176 100,856 89,610 84,473 77,377 69,250 10.98%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 129,457 113,176 100,856 89,610 84,473 77,377 69,250 10.98%
NOSH 64,728 62,875 61,875 61,377 43,768 35,012 34,974 10.79%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 21.54% 13.76% 15.10% 15.94% 17.41% 21.26% 21.10% -
ROE 6.64% 4.29% 5.01% 4.38% 5.16% 5.49% 3.01% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 61.64 56.10 54.05 40.08 57.15 57.05 28.20 13.91%
EPS 13.28 7.72 8.16 6.39 9.95 12.13 5.95 14.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.80 1.63 1.46 1.93 2.21 1.98 0.16%
Adjusted Per Share Value based on latest NOSH - 61,377
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 16.71 14.77 14.01 10.30 10.48 8.37 4.13 26.21%
EPS 3.60 2.03 2.11 1.64 1.82 1.78 0.87 26.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5422 0.474 0.4224 0.3753 0.3538 0.3241 0.2901 10.98%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.44 1.72 1.50 1.44 1.43 1.57 2.30 -
P/RPS 2.34 3.07 2.77 3.59 2.50 2.75 8.16 -18.78%
P/EPS 10.84 22.29 18.38 22.54 14.37 12.94 38.66 -19.08%
EY 9.22 4.49 5.44 4.44 6.96 7.73 2.59 23.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.96 0.92 0.99 0.74 0.71 1.16 -7.63%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 26/11/04 19/11/03 26/11/02 29/11/01 29/11/00 -
Price 1.42 1.56 1.56 1.55 1.48 1.54 2.09 -
P/RPS 2.30 2.78 2.89 3.87 2.59 2.70 7.41 -17.70%
P/EPS 10.69 20.22 19.12 24.26 14.87 12.70 35.13 -17.97%
EY 9.35 4.95 5.23 4.12 6.72 7.88 2.85 21.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.87 0.96 1.06 0.77 0.70 1.06 -6.45%

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