[UPA] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 64.68%
YoY- 77.21%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 30,475 31,792 41,389 39,898 35,271 33,446 24,600 3.63%
PBT 3,955 5,526 7,031 10,301 6,344 7,018 4,475 -2.03%
Tax -951 -963 -1,517 -1,705 -1,492 -1,969 -553 9.44%
NP 3,004 4,563 5,514 8,596 4,852 5,049 3,922 -4.34%
-
NP to SH 3,006 4,566 5,516 8,598 4,852 5,049 3,922 -4.33%
-
Tax Rate 24.05% 17.43% 21.58% 16.55% 23.52% 28.06% 12.36% -
Total Cost 27,471 27,229 35,875 31,302 30,419 28,397 20,678 4.84%
-
Net Worth 151,944 148,428 136,092 129,457 113,176 100,856 89,610 9.19%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 151,944 148,428 136,092 129,457 113,176 100,856 89,610 9.19%
NOSH 65,776 66,559 65,744 64,728 62,875 61,875 61,377 1.15%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.86% 14.35% 13.32% 21.54% 13.76% 15.10% 15.94% -
ROE 1.98% 3.08% 4.05% 6.64% 4.29% 5.01% 4.38% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 46.33 47.76 62.95 61.64 56.10 54.05 40.08 2.44%
EPS 4.57 6.86 8.39 13.28 7.72 8.16 6.39 -5.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.23 2.07 2.00 1.80 1.63 1.46 7.93%
Adjusted Per Share Value based on latest NOSH - 64,728
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 12.76 13.32 17.34 16.71 14.77 14.01 10.30 3.63%
EPS 1.26 1.91 2.31 3.60 2.03 2.11 1.64 -4.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6364 0.6217 0.57 0.5422 0.474 0.4224 0.3753 9.19%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.49 1.43 1.44 1.44 1.72 1.50 1.44 -
P/RPS 3.22 2.99 2.29 2.34 3.07 2.77 3.59 -1.79%
P/EPS 32.60 20.85 17.16 10.84 22.29 18.38 22.54 6.33%
EY 3.07 4.80 5.83 9.22 4.49 5.44 4.44 -5.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.70 0.72 0.96 0.92 0.99 -6.76%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 26/11/08 26/11/07 29/11/06 29/11/05 26/11/04 19/11/03 -
Price 1.48 1.26 1.44 1.42 1.56 1.56 1.55 -
P/RPS 3.19 2.64 2.29 2.30 2.78 2.89 3.87 -3.16%
P/EPS 32.39 18.37 17.16 10.69 20.22 19.12 24.26 4.93%
EY 3.09 5.44 5.83 9.35 4.95 5.23 4.12 -4.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.70 0.71 0.87 0.96 1.06 -8.05%

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