[UPA] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 9.53%
YoY- 2.45%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 121,904 83,788 129,274 128,297 121,904 80,488 115,907 3.42%
PBT 19,852 14,264 19,020 21,693 19,852 11,452 19,808 0.14%
Tax -4,760 -3,712 -4,406 -5,160 -4,756 -2,140 -4,722 0.53%
NP 15,092 10,552 14,614 16,533 15,096 9,312 15,086 0.02%
-
NP to SH 15,094 10,552 14,614 16,530 15,092 9,312 15,086 0.03%
-
Tax Rate 23.98% 26.02% 23.17% 23.79% 23.96% 18.69% 23.84% -
Total Cost 106,812 73,236 114,660 111,764 106,808 71,176 100,821 3.93%
-
Net Worth 64,571 120,140 116,735 113,145 112,843 107,350 105,910 -28.16%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 6,276 - - - 6,193 -
Div Payout % - - 42.95% - - - 41.06% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 64,571 120,140 116,735 113,145 112,843 107,350 105,910 -28.16%
NOSH 64,571 63,566 62,760 62,858 62,691 62,412 61,936 2.82%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.38% 12.59% 11.30% 12.89% 12.38% 11.57% 13.02% -
ROE 23.38% 8.78% 12.52% 14.61% 13.37% 8.67% 14.24% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 188.79 131.81 205.98 204.10 194.45 128.96 187.14 0.58%
EPS 24.16 16.60 23.28 26.29 24.16 14.92 24.35 -0.52%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 1.00 1.89 1.86 1.80 1.80 1.72 1.71 -30.13%
Adjusted Per Share Value based on latest NOSH - 62,875
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 51.06 35.10 54.15 53.74 51.06 33.71 48.55 3.42%
EPS 6.32 4.42 6.12 6.92 6.32 3.90 6.32 0.00%
DPS 0.00 0.00 2.63 0.00 0.00 0.00 2.59 -
NAPS 0.2705 0.5032 0.489 0.4739 0.4727 0.4496 0.4436 -28.15%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.60 1.59 1.61 1.72 1.79 1.82 1.66 -
P/RPS 0.85 1.21 0.78 0.84 0.92 1.41 0.89 -3.02%
P/EPS 6.84 9.58 6.91 6.54 7.44 12.20 6.82 0.19%
EY 14.61 10.44 14.46 15.29 13.45 8.20 14.67 -0.27%
DY 0.00 0.00 6.21 0.00 0.00 0.00 6.02 -
P/NAPS 1.60 0.84 0.87 0.96 0.99 1.06 0.97 39.73%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 24/05/06 27/02/06 29/11/05 25/08/05 26/05/05 25/02/05 -
Price 1.42 1.65 1.53 1.56 1.77 1.81 1.84 -
P/RPS 0.75 1.25 0.74 0.76 0.91 1.40 0.98 -16.37%
P/EPS 6.07 9.94 6.57 5.93 7.35 12.13 7.55 -13.57%
EY 16.46 10.06 15.22 16.86 13.60 8.24 13.24 15.66%
DY 0.00 0.00 6.54 0.00 0.00 0.00 5.43 -
P/NAPS 1.42 0.87 0.82 0.87 0.98 1.05 1.08 20.07%

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