[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

UPA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Quarter Result
Revenue	30,475	31,792	41,389	39,898	35,271	33,446	24,600	3.63%
YoY %	-4.14%	-23.19%	3.74%	13.12%	5.46%	35.96%	-	-
Horiz. %	123.88%	129.24%	168.25%	162.19%	143.38%	135.96%	100.00%	-
PBT	3,955	5,526	7,031	10,301	6,344	7,018	4,475	-2.03%
YoY %	-28.43%	-21.41%	-31.74%	62.37%	-9.60%	56.83%	-	-
Horiz. %	88.38%	123.49%	157.12%	230.19%	141.77%	156.83%	100.00%	-
Tax	-951	-963	-1,517	-1,705	-1,492	-1,969	-553	9.44%
YoY %	1.25%	36.52%	11.03%	-14.28%	24.23%	-256.06%	-	-
Horiz. %	171.97%	174.14%	274.32%	308.32%	269.80%	356.06%	100.00%	-
NP	3,004	4,563	5,514	8,596	4,852	5,049	3,922	-4.34%
YoY %	-34.17%	-17.25%	-35.85%	77.16%	-3.90%	28.74%	-	-
Horiz. %	76.59%	116.34%	140.59%	219.17%	123.71%	128.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,006	4,566	5,516	8,598	4,852	5,049	3,922	-4.33%
YoY %	-34.17%	-17.22%	-35.85%	77.21%	-3.90%	28.74%	-	-
Horiz. %	76.64%	116.42%	140.64%	219.22%	123.71%	128.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.05%	17.43%	21.58%	16.55%	23.52%	28.06%	12.36%	-
YoY %	37.98%	-19.23%	30.39%	-29.63%	-16.18%	127.02%	-	-
Horiz. %	194.58%	141.02%	174.60%	133.90%	190.29%	227.02%	100.00%	-
Total Cost	27,471	27,229	35,875	31,302	30,419	28,397	20,678	4.84%
YoY %	0.89%	-24.10%	14.61%	2.90%	7.12%	37.33%	-	-
Horiz. %	132.85%	131.68%	173.49%	151.38%	147.11%	137.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	151,944	148,428	136,092	129,457	113,176	100,856	89,610	9.19%
YoY %	2.37%	9.06%	5.13%	14.39%	12.22%	12.55%	-	-
Horiz. %	169.56%	165.64%	151.87%	144.47%	126.30%	112.55%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	151,944	148,428	136,092	129,457	113,176	100,856	89,610	9.19%
YoY %	2.37%	9.06%	5.13%	14.39%	12.22%	12.55%	-	-
Horiz. %	169.56%	165.64%	151.87%	144.47%	126.30%	112.55%	100.00%	-
NOSH	65,776	66,559	65,744	64,728	62,875	61,875	61,377	1.15%
YoY %	-1.18%	1.24%	1.57%	2.95%	1.62%	0.81%	-	-
Horiz. %	107.17%	108.44%	107.12%	105.46%	102.44%	100.81%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	9.86%	14.35%	13.32%	21.54%	13.76%	15.10%	15.94%	-
YoY %	-31.29%	7.73%	-38.16%	56.54%	-8.87%	-5.27%	-	-
Horiz. %	61.86%	90.03%	83.56%	135.13%	86.32%	94.73%	100.00%	-
ROE	1.98%	3.08%	4.05%	6.64%	4.29%	5.01%	4.38%	-
YoY %	-35.71%	-23.95%	-39.01%	54.78%	-14.37%	14.38%	-	-
Horiz. %	45.21%	70.32%	92.47%	151.60%	97.95%	114.38%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	46.33	47.76	62.95	61.64	56.10	54.05	40.08	2.44%
YoY %	-2.99%	-24.13%	2.13%	9.88%	3.79%	34.86%	-	-
Horiz. %	115.59%	119.16%	157.06%	153.79%	139.97%	134.86%	100.00%	-
EPS	4.57	6.86	8.39	13.28	7.72	8.16	6.39	-5.42%
YoY %	-33.38%	-18.24%	-36.82%	72.02%	-5.39%	27.70%	-	-
Horiz. %	71.52%	107.36%	131.30%	207.82%	120.81%	127.70%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.31	2.23	2.07	2.00	1.80	1.63	1.46	7.93%
YoY %	3.59%	7.73%	3.50%	11.11%	10.43%	11.64%	-	-
Horiz. %	158.22%	152.74%	141.78%	136.99%	123.29%	111.64%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 64,728
RPS	12.76	13.32	17.34	16.71	14.77	14.01	10.30	3.63%
YoY %	-4.20%	-23.18%	3.77%	13.13%	5.42%	36.02%	-	-
Horiz. %	123.88%	129.32%	168.35%	162.23%	143.40%	136.02%	100.00%	-
EPS	1.26	1.91	2.31	3.60	2.03	2.11	1.64	-4.29%
YoY %	-34.03%	-17.32%	-35.83%	77.34%	-3.79%	28.66%	-	-
Horiz. %	76.83%	116.46%	140.85%	219.51%	123.78%	128.66%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.6364	0.6217	0.57	0.5422	0.474	0.4224	0.3753	9.19%
YoY %	2.36%	9.07%	5.13%	14.39%	12.22%	12.55%	-	-
Horiz. %	169.57%	165.65%	151.88%	144.47%	126.30%	112.55%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	7.69%	30.57%	-2.14%	-23.78%	10.83%	-22.84%	-	-
Horiz. %	89.69%	83.29%	63.79%	65.18%	85.52%	77.16%	100.00%	-
P/EPS	32.60	20.85	17.16	10.84	22.29	18.38	22.54	6.33%
YoY %	56.35%	21.50%	58.30%	-51.37%	21.27%	-18.46%	-	-
Horiz. %	144.63%	92.50%	76.13%	48.09%	98.89%	81.54%	100.00%	-
EY	3.07	4.80	5.83	9.22	4.49	5.44	4.44	-5.95%
YoY %	-36.04%	-17.67%	-36.77%	105.35%	-17.46%	22.52%	-	-
Horiz. %	69.14%	108.11%	131.31%	207.66%	101.13%	122.52%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.65	0.64	0.70	0.72	0.96	0.92	0.99	-6.76%
YoY %	1.56%	-8.57%	-2.78%	-25.00%	4.35%	-7.07%	-	-
Horiz. %	65.66%	64.65%	70.71%	72.73%	96.97%	92.93%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
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%
YoY %	20.83%	15.28%	-0.43%	-17.27%	-3.81%	-25.32%	-	-
Horiz. %	82.43%	68.22%	59.17%	59.43%	71.83%	74.68%	100.00%	-
P/EPS	32.39	18.37	17.16	10.69	20.22	19.12	24.26	4.93%
YoY %	76.32%	7.05%	60.52%	-47.13%	5.75%	-21.19%	-	-
Horiz. %	133.51%	75.72%	70.73%	44.06%	83.35%	78.81%	100.00%	-
EY	3.09	5.44	5.83	9.35	4.95	5.23	4.12	-4.67%
YoY %	-43.20%	-6.69%	-37.65%	88.89%	-5.35%	26.94%	-	-
Horiz. %	75.00%	132.04%	141.50%	226.94%	120.15%	126.94%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.64	0.57	0.70	0.71	0.87	0.96	1.06	-8.05%
YoY %	12.28%	-18.57%	-1.41%	-18.39%	-9.38%	-9.43%	-	-
Horiz. %	60.38%	53.77%	66.04%	66.98%	82.08%	90.57%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos