[UPA] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -35.79%
YoY- 2711.11%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 35,603 35,508 33,440 36,512 33,401 33,051 32,137 1.72%
PBT 8,106 6,055 2,784 3,340 642 2,750 3,443 15.33%
Tax -2,461 -1,454 -515 393 -516 -356 -459 32.28%
NP 5,645 4,601 2,269 3,733 126 2,394 2,984 11.20%
-
NP to SH 5,645 3,897 2,270 3,542 126 2,394 2,984 11.20%
-
Tax Rate 30.36% 24.01% 18.50% -11.77% 80.37% 12.95% 13.33% -
Total Cost 29,958 30,907 31,171 32,779 33,275 30,657 29,153 0.45%
-
Net Worth 163,634 157,340 150,445 491,041 132,631 62,747 104,063 7.83%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 7,829 6,638 - 23,162 6,631 6,274 - -
Div Payout % 138.70% 170.36% - 653.93% 5,263.16% 262.10% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 163,634 157,340 150,445 491,041 132,631 62,747 104,063 7.83%
NOSH 78,294 66,388 66,568 238,745 66,315 62,747 61,942 3.97%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 15.86% 12.96% 6.79% 10.22% 0.38% 7.24% 9.29% -
ROE 3.45% 2.48% 1.51% 0.72% 0.10% 3.82% 2.87% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 45.47 53.49 50.23 15.76 50.37 52.67 51.88 -2.17%
EPS 7.21 5.87 3.41 5.61 0.19 3.81 4.82 6.93%
DPS 10.00 10.00 0.00 10.00 10.00 10.00 0.00 -
NAPS 2.09 2.37 2.26 2.12 2.00 1.00 1.68 3.70%
Adjusted Per Share Value based on latest NOSH - 238,745
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 14.91 14.87 14.01 15.29 13.99 13.84 13.46 1.71%
EPS 2.36 1.63 0.95 1.48 0.05 1.00 1.25 11.16%
DPS 3.28 2.78 0.00 9.70 2.78 2.63 0.00 -
NAPS 0.6854 0.659 0.6302 2.0568 0.5555 0.2628 0.4359 7.83%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.38 1.51 1.39 1.45 1.53 1.61 1.66 -
P/RPS 3.03 2.82 2.77 9.20 3.04 3.06 3.20 -0.90%
P/EPS 19.14 25.72 40.76 94.82 805.26 42.20 34.46 -9.33%
EY 5.22 3.89 2.45 1.05 0.12 2.37 2.90 10.28%
DY 7.25 6.62 0.00 6.90 6.54 6.21 0.00 -
P/NAPS 0.66 0.64 0.62 0.68 0.77 1.61 0.99 -6.53%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 23/02/09 28/02/08 27/02/07 27/02/06 25/02/05 -
Price 1.33 1.47 1.19 1.33 1.50 1.53 1.84 -
P/RPS 2.92 2.75 2.37 8.44 2.98 2.90 3.55 -3.20%
P/EPS 18.45 25.04 34.90 86.97 789.47 40.10 38.20 -11.41%
EY 5.42 3.99 2.87 1.15 0.13 2.49 2.62 12.87%
DY 7.52 6.80 0.00 7.52 6.67 6.54 0.00 -
P/NAPS 0.64 0.62 0.53 0.63 0.75 1.53 1.10 -8.62%

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