[UPA] YoY TTM Result on 30-Jun-2006 [#2]

Stock

[UPA] UPA CORPORATION BHD

Announcement Date

24-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 0.01%

YoY- -3.05%

Quarter Report

UPA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	118,324	151,281	134,690	130,099	126,535	100,895	92,615	4.16%
YoY %	-21.79%	12.32%	3.53%	2.82%	25.41%	8.94%	-	-
Horiz. %	127.76%	163.34%	145.43%	140.47%	136.62%	108.94%	100.00%	-
PBT	16,844	21,774	18,819	19,723	20,387	16,614	15,757	1.11%
YoY %	-22.64%	15.70%	-4.58%	-3.26%	22.71%	5.44%	-	-
Horiz. %	106.90%	138.19%	119.43%	125.17%	129.38%	105.44%	100.00%	-
Tax	-3,534	-4,331	-3,917	-4,619	-4,806	-3,699	-4,076	-2.34%
YoY %	18.40%	-10.57%	15.20%	3.89%	-29.93%	9.25%	-	-
Horiz. %	86.70%	106.26%	96.10%	113.32%	117.91%	90.75%	100.00%	-
NP	13,310	17,443	14,902	15,104	15,581	12,915	11,681	2.19%
YoY %	-23.69%	17.05%	-1.34%	-3.06%	20.64%	10.56%	-	-
Horiz. %	113.95%	149.33%	127.57%	129.30%	133.39%	110.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,321	17,256	14,904	15,106	15,581	12,915	11,681	2.21%
YoY %	-22.80%	15.78%	-1.34%	-3.05%	20.64%	10.56%	-	-
Horiz. %	114.04%	147.73%	127.59%	129.32%	133.39%	110.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.98%	19.89%	20.81%	23.42%	23.57%	22.26%	25.87%	-
YoY %	5.48%	-4.42%	-11.14%	-0.64%	5.88%	-13.95%	-	-
Horiz. %	81.10%	76.88%	80.44%	90.53%	91.11%	86.05%	100.00%	-
Total Cost	105,014	133,838	119,788	114,995	110,954	87,980	80,934	4.43%
YoY %	-21.54%	11.73%	4.17%	3.64%	26.11%	8.71%	-	-
Horiz. %	129.75%	165.37%	148.01%	142.08%	137.09%	108.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	154,440	149,116	136,323	64,614	112,797	98,781	87,499	9.92%
YoY %	3.57%	9.38%	110.98%	-42.72%	14.19%	12.89%	-	-
Horiz. %	176.50%	170.42%	155.80%	73.85%	128.91%	112.89%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	6,656	23,162	6,631	6,274	-	-	-	-
YoY %	-71.26%	249.30%	5.69%	0.00%	-	-	-	-
Horiz. %	106.09%	369.17%	105.69%	100.00%	-	-	-	-
Div Payout %	49.97%	134.23%	44.50%	41.54%	-	-	-	-
YoY %	-62.77%	201.64%	7.13%	0.00%	-	-	-	-
Horiz. %	120.29%	323.13%	107.13%	100.00%	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	154,440	149,116	136,323	64,614	112,797	98,781	87,499	9.92%
YoY %	3.57%	9.38%	110.98%	-42.72%	14.19%	12.89%	-	-
Horiz. %	176.50%	170.42%	155.80%	73.85%	128.91%	112.89%	100.00%	-
NOSH	65,719	66,569	66,176	64,614	62,665	61,738	43,749	7.01%
YoY %	-1.28%	0.59%	2.42%	3.11%	1.50%	41.12%	-	-
Horiz. %	150.22%	152.16%	151.26%	147.69%	143.24%	141.12%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	11.25%	11.53%	11.06%	11.61%	12.31%	12.80%	12.61%	-
YoY %	-2.43%	4.25%	-4.74%	-5.69%	-3.83%	1.51%	-	-
Horiz. %	89.21%	91.44%	87.71%	92.07%	97.62%	101.51%	100.00%	-
ROE	8.63%	11.57%	10.93%	23.38%	13.81%	13.07%	13.35%	-
YoY %	-25.41%	5.86%	-53.25%	69.30%	5.66%	-2.10%	-	-
Horiz. %	64.64%	86.67%	81.87%	175.13%	103.45%	97.90%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	180.04	227.25	203.53	201.35	201.92	163.42	211.69	-2.66%
YoY %	-20.77%	11.65%	1.08%	-0.28%	23.56%	-22.80%	-	-
Horiz. %	85.05%	107.35%	96.15%	95.12%	95.38%	77.20%	100.00%	-
EPS	20.27	25.92	22.52	23.38	24.86	20.92	26.70	-4.48%
YoY %	-21.80%	15.10%	-3.68%	-5.95%	18.83%	-21.65%	-	-
Horiz. %	75.92%	97.08%	84.34%	87.57%	93.11%	78.35%	100.00%	-
DPS	10.00	34.79	10.02	9.71	0.00	0.00	0.00	-
YoY %	-71.26%	247.21%	3.19%	0.00%	0.00%	0.00%	-	-
Horiz. %	102.99%	358.29%	103.19%	100.00%	-	-	-	-
NAPS	2.35	2.24	2.06	1.00	1.80	1.60	2.00	2.72%
YoY %	4.91%	8.74%	106.00%	-44.44%	12.50%	-20.00%	-	-
Horiz. %	117.50%	112.00%	103.00%	50.00%	90.00%	80.00%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 64,614
RPS	49.56	63.36	56.42	54.49	53.00	42.26	38.79	4.16%
YoY %	-21.78%	12.30%	3.54%	2.81%	25.41%	8.95%	-	-
Horiz. %	127.76%	163.34%	145.45%	140.47%	136.63%	108.95%	100.00%	-
EPS	5.58	7.23	6.24	6.33	6.53	5.41	4.89	2.22%
YoY %	-22.82%	15.87%	-1.42%	-3.06%	20.70%	10.63%	-	-
Horiz. %	114.11%	147.85%	127.61%	129.45%	133.54%	110.63%	100.00%	-
DPS	2.79	9.70	2.78	2.63	0.00	0.00	0.00	-
YoY %	-71.24%	248.92%	5.70%	0.00%	0.00%	0.00%	-	-
Horiz. %	106.08%	368.82%	105.70%	100.00%	-	-	-	-
NAPS	0.6469	0.6246	0.571	0.2706	0.4725	0.4138	0.3665	9.92%
YoY %	3.57%	9.39%	111.01%	-42.73%	14.19%	12.91%	-	-
Horiz. %	176.51%	170.42%	155.80%	73.83%	128.92%	112.91%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	1.40	1.40	1.47	1.60	1.79	1.45	1.70	-
P/RPS	0.78	0.62	0.72	0.79	0.89	0.89	0.80	-0.42%
YoY %	25.81%	-13.89%	-8.86%	-11.24%	0.00%	11.25%	-	-
Horiz. %	97.50%	77.50%	90.00%	98.75%	111.25%	111.25%	100.00%	-
P/EPS	6.91	5.40	6.53	6.84	7.20	6.93	6.37	1.36%
YoY %	27.96%	-17.30%	-4.53%	-5.00%	3.90%	8.79%	-	-
Horiz. %	108.48%	84.77%	102.51%	107.38%	113.03%	108.79%	100.00%	-
EY	14.48	18.52	15.32	14.61	13.89	14.43	15.71	-1.34%
YoY %	-21.81%	20.89%	4.86%	5.18%	-3.74%	-8.15%	-	-
Horiz. %	92.17%	117.89%	97.52%	93.00%	88.42%	91.85%	100.00%	-
DY	7.14	24.85	6.82	6.07	0.00	0.00	0.00	-
YoY %	-71.27%	264.37%	12.36%	0.00%	0.00%	0.00%	-	-
Horiz. %	117.63%	409.39%	112.36%	100.00%	-	-	-	-
P/NAPS	0.60	0.63	0.71	1.60	0.99	0.91	0.85	-5.63%
YoY %	-4.76%	-11.27%	-55.62%	61.62%	8.79%	7.06%	-	-
Horiz. %	70.59%	74.12%	83.53%	188.24%	116.47%	107.06%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	24/08/09	27/08/08	23/08/07	24/08/06	25/08/05	25/08/04	29/08/03	-
Price	1.45	1.25	1.47	1.42	1.77	1.40	1.35	-
P/RPS	0.81	0.55	0.72	0.71	0.88	0.86	0.64	4.00%
YoY %	47.27%	-23.61%	1.41%	-19.32%	2.33%	34.38%	-	-
Horiz. %	126.56%	85.94%	112.50%	110.94%	137.50%	134.38%	100.00%	-
P/EPS	7.15	4.82	6.53	6.07	7.12	6.69	5.06	5.92%
YoY %	48.34%	-26.19%	7.58%	-14.75%	6.43%	32.21%	-	-
Horiz. %	141.30%	95.26%	129.05%	119.96%	140.71%	132.21%	100.00%	-
EY	13.98	20.74	15.32	16.46	14.05	14.94	19.78	-5.61%
YoY %	-32.59%	35.38%	-6.93%	17.15%	-5.96%	-24.47%	-	-
Horiz. %	70.68%	104.85%	77.45%	83.22%	71.03%	75.53%	100.00%	-
DY	6.90	27.84	6.82	6.84	0.00	0.00	0.00	-
YoY %	-75.22%	308.21%	-0.29%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.88%	407.02%	99.71%	100.00%	-	-	-	-
P/NAPS	0.62	0.56	0.71	1.42	0.98	0.88	0.68	-1.52%
YoY %	10.71%	-21.13%	-50.00%	44.90%	11.36%	29.41%	-	-
Horiz. %	91.18%	82.35%	104.41%	208.82%	144.12%	129.41%	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