[UPA] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 3.41%
YoY- 30.78%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 136,539 130,099 121,362 93,680 83,075 63,489 60,630 14.48%
PBT 19,805 19,723 20,282 14,644 13,242 11,170 10,592 10.98%
Tax -4,510 -4,619 -4,914 -2,466 -3,930 -2,638 -2,419 10.93%
NP 15,295 15,104 15,368 12,178 9,312 8,532 8,173 11.00%
-
NP to SH 15,293 15,105 15,368 12,178 9,312 8,532 8,173 11.00%
-
Tax Rate 22.77% 23.42% 24.23% 16.84% 29.68% 23.62% 22.84% -
Total Cost 121,244 114,995 105,994 81,502 73,763 54,957 52,457 14.97%
-
Net Worth 132,262 120,140 107,350 93,672 43,723 80,116 72,449 10.54%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 6,631 6,274 - - - - - -
Div Payout % 43.36% 41.54% - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 132,262 120,140 107,350 93,672 43,723 80,116 72,449 10.54%
NOSH 65,802 63,566 62,412 61,626 43,723 34,985 34,999 11.09%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 11.20% 11.61% 12.66% 13.00% 11.21% 13.44% 13.48% -
ROE 11.56% 12.57% 14.32% 13.00% 21.30% 10.65% 11.28% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 207.50 204.67 194.45 152.01 190.00 181.47 173.23 3.05%
EPS 23.24 23.76 24.62 19.76 21.30 24.39 23.35 -0.07%
DPS 10.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.89 1.72 1.52 1.00 2.29 2.07 -0.48%
Adjusted Per Share Value based on latest NOSH - 61,626
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 57.19 54.49 50.83 39.24 34.80 26.59 25.40 14.47%
EPS 6.41 6.33 6.44 5.10 3.90 3.57 3.42 11.03%
DPS 2.78 2.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.554 0.5032 0.4496 0.3924 0.1831 0.3356 0.3035 10.54%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.49 1.59 1.82 1.51 1.43 1.92 1.52 -
P/RPS 0.72 0.78 0.94 0.99 0.75 1.06 0.88 -3.28%
P/EPS 6.41 6.69 7.39 7.64 6.71 7.87 6.51 -0.25%
EY 15.60 14.95 13.53 13.09 14.89 12.70 15.36 0.25%
DY 6.71 6.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 1.06 0.99 1.43 0.84 0.73 0.22%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 24/05/06 26/05/05 27/05/04 29/05/03 30/05/02 31/05/01 -
Price 1.43 1.65 1.81 1.36 1.56 2.00 1.51 -
P/RPS 0.69 0.81 0.93 0.89 0.82 1.10 0.87 -3.78%
P/EPS 6.15 6.94 7.35 6.88 7.32 8.20 6.47 -0.84%
EY 16.25 14.40 13.60 14.53 13.65 12.19 15.46 0.83%
DY 6.99 6.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.87 1.05 0.89 1.56 0.87 0.73 -0.46%

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