[UPA] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 1.39%
YoY- 20.64%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 151,281 134,690 130,099 126,535 100,895 92,615 66,861 14.56%
PBT 21,774 18,819 19,723 20,387 16,614 15,757 11,723 10.86%
Tax -4,331 -3,917 -4,619 -4,806 -3,699 -4,076 -2,568 9.09%
NP 17,443 14,902 15,104 15,581 12,915 11,681 9,155 11.33%
-
NP to SH 17,256 14,904 15,106 15,581 12,915 11,681 9,155 11.13%
-
Tax Rate 19.89% 20.81% 23.42% 23.57% 22.26% 25.87% 21.91% -
Total Cost 133,838 119,788 114,995 110,954 87,980 80,934 57,706 15.03%
-
Net Worth 149,116 136,323 64,614 112,797 98,781 87,499 81,921 10.48%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 23,162 6,631 6,274 - - - - -
Div Payout % 134.23% 44.50% 41.54% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 149,116 136,323 64,614 112,797 98,781 87,499 81,921 10.48%
NOSH 66,569 66,176 64,614 62,665 61,738 43,749 35,009 11.29%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 11.53% 11.06% 11.61% 12.31% 12.80% 12.61% 13.69% -
ROE 11.57% 10.93% 23.38% 13.81% 13.07% 13.35% 11.18% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 227.25 203.53 201.35 201.92 163.42 211.69 190.98 2.93%
EPS 25.92 22.52 23.38 24.86 20.92 26.70 26.15 -0.14%
DPS 34.79 10.02 9.71 0.00 0.00 0.00 0.00 -
NAPS 2.24 2.06 1.00 1.80 1.60 2.00 2.34 -0.72%
Adjusted Per Share Value based on latest NOSH - 62,665
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 63.36 56.42 54.49 53.00 42.26 38.79 28.01 14.55%
EPS 7.23 6.24 6.33 6.53 5.41 4.89 3.83 11.15%
DPS 9.70 2.78 2.63 0.00 0.00 0.00 0.00 -
NAPS 0.6246 0.571 0.2706 0.4725 0.4138 0.3665 0.3431 10.49%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.40 1.47 1.60 1.79 1.45 1.70 2.05 -
P/RPS 0.62 0.72 0.79 0.89 0.89 0.80 1.07 -8.68%
P/EPS 5.40 6.53 6.84 7.20 6.93 6.37 7.84 -6.01%
EY 18.52 15.32 14.61 13.89 14.43 15.71 12.76 6.39%
DY 24.85 6.82 6.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.71 1.60 0.99 0.91 0.85 0.88 -5.41%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 23/08/07 24/08/06 25/08/05 25/08/04 29/08/03 29/08/02 -
Price 1.25 1.47 1.42 1.77 1.40 1.35 1.47 -
P/RPS 0.55 0.72 0.71 0.88 0.86 0.64 0.77 -5.44%
P/EPS 4.82 6.53 6.07 7.12 6.69 5.06 5.62 -2.52%
EY 20.74 15.32 16.46 14.05 14.94 19.78 17.79 2.58%
DY 27.84 6.82 6.84 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.71 1.42 0.98 0.88 0.68 0.63 -1.94%

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