[UPA] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 8.73%
YoY- 24.84%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 136,181 134,726 128,360 109,741 92,199 71,904 68,990 11.99%
PBT 15,549 23,680 19,713 19,157 14,708 11,922 12,019 4.38%
Tax -3,731 -4,832 -4,329 -5,115 -3,460 -2,659 -2,834 4.68%
NP 11,818 18,848 15,384 14,042 11,248 9,263 9,185 4.28%
-
NP to SH 11,824 18,852 15,384 14,042 11,248 9,263 9,185 4.29%
-
Tax Rate 24.00% 20.41% 21.96% 26.70% 23.52% 22.30% 23.58% -
Total Cost 124,363 115,878 112,976 95,699 80,951 62,641 59,805 12.97%
-
Net Worth 136,092 129,457 113,176 100,856 89,610 84,473 77,377 9.86%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 6,631 6,274 - - - - - -
Div Payout % 56.09% 33.28% - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 136,092 129,457 113,176 100,856 89,610 84,473 77,377 9.86%
NOSH 65,744 64,728 62,875 61,875 61,377 43,768 35,012 11.06%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 8.68% 13.99% 11.99% 12.80% 12.20% 12.88% 13.31% -
ROE 8.69% 14.56% 13.59% 13.92% 12.55% 10.97% 11.87% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 207.14 208.14 204.15 177.36 150.22 164.28 197.04 0.83%
EPS 17.98 29.12 24.47 22.69 18.33 21.16 26.23 -6.09%
DPS 10.00 9.69 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.00 1.80 1.63 1.46 1.93 2.21 -1.08%
Adjusted Per Share Value based on latest NOSH - 61,875
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 57.04 56.43 53.76 45.97 38.62 30.12 28.90 11.99%
EPS 4.95 7.90 6.44 5.88 4.71 3.88 3.85 4.27%
DPS 2.78 2.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.5422 0.474 0.4224 0.3753 0.3538 0.3241 9.86%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.44 1.44 1.72 1.50 1.44 1.43 1.57 -
P/RPS 0.70 0.69 0.84 0.85 0.96 0.87 0.80 -2.19%
P/EPS 8.01 4.94 7.03 6.61 7.86 6.76 5.98 4.98%
EY 12.49 20.23 14.23 15.13 12.73 14.80 16.71 -4.73%
DY 6.94 6.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.72 0.96 0.92 0.99 0.74 0.71 -0.23%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 29/11/06 29/11/05 26/11/04 19/11/03 26/11/02 29/11/01 -
Price 1.44 1.42 1.56 1.56 1.55 1.48 1.54 -
P/RPS 0.70 0.68 0.76 0.88 1.03 0.90 0.78 -1.78%
P/EPS 8.01 4.88 6.38 6.87 8.46 6.99 5.87 5.31%
EY 12.49 20.51 15.68 14.55 11.82 14.30 17.03 -5.03%
DY 6.94 6.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.87 0.96 1.06 0.77 0.70 0.00%

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
Post a Comment