[UPA] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 72.34%
YoY- 19.26%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 80,488 115,907 111,693 100,648 58,668 92,165 88,258 -5.95%
PBT 11,452 19,808 21,820 18,694 9,556 14,538 15,661 -18.81%
Tax -2,140 -4,722 -5,684 -4,590 -1,372 -2,763 -2,548 -10.97%
NP 9,312 15,086 16,136 14,104 8,184 11,775 13,113 -20.38%
-
NP to SH 9,312 15,086 16,136 14,104 8,184 11,775 13,113 -20.38%
-
Tax Rate 18.69% 23.84% 26.05% 24.55% 14.36% 19.01% 16.27% -
Total Cost 71,176 100,821 95,557 86,544 50,484 80,390 75,145 -3.54%
-
Net Worth 107,350 105,910 100,798 98,816 93,672 91,426 89,632 12.76%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 6,193 - - - 4,295 - -
Div Payout % - 41.06% - - - 36.48% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 107,350 105,910 100,798 98,816 93,672 91,426 89,632 12.76%
NOSH 62,412 61,936 61,839 61,760 61,626 61,360 61,392 1.10%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 11.57% 13.02% 14.45% 14.01% 13.95% 12.78% 14.86% -
ROE 8.67% 14.24% 16.01% 14.27% 8.74% 12.88% 14.63% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 128.96 187.14 180.62 162.97 95.20 150.20 143.76 -6.98%
EPS 14.92 24.35 26.09 22.84 13.28 19.19 21.36 -21.25%
DPS 0.00 10.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 1.72 1.71 1.63 1.60 1.52 1.49 1.46 11.53%
Adjusted Per Share Value based on latest NOSH - 61,738
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 33.71 48.55 46.78 42.16 24.57 38.60 36.97 -5.96%
EPS 3.90 6.32 6.76 5.91 3.43 4.93 5.49 -20.36%
DPS 0.00 2.59 0.00 0.00 0.00 1.80 0.00 -
NAPS 0.4496 0.4436 0.4222 0.4139 0.3924 0.3829 0.3754 12.76%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.82 1.66 1.50 1.45 1.51 1.50 1.44 -
P/RPS 1.41 0.89 0.83 0.89 1.59 1.00 1.00 25.71%
P/EPS 12.20 6.82 5.75 6.35 11.37 7.82 6.74 48.47%
EY 8.20 14.67 17.40 15.75 8.79 12.79 14.83 -32.60%
DY 0.00 6.02 0.00 0.00 0.00 4.67 0.00 -
P/NAPS 1.06 0.97 0.92 0.91 0.99 1.01 0.99 4.65%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 25/02/05 26/11/04 25/08/04 27/05/04 27/02/04 19/11/03 -
Price 1.81 1.84 1.56 1.40 1.36 1.51 1.55 -
P/RPS 1.40 0.98 0.86 0.86 1.43 1.01 1.08 18.86%
P/EPS 12.13 7.55 5.98 6.13 10.24 7.87 7.26 40.76%
EY 8.24 13.24 16.73 16.31 9.76 12.71 13.78 -29.00%
DY 0.00 5.43 0.00 0.00 0.00 4.64 0.00 -
P/NAPS 1.05 1.08 0.96 0.88 0.89 1.01 1.06 -0.62%

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