[UPA] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 38.47%
YoY- 26.44%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 122,782 96,056 133,472 133,428 121,904 83,788 129,274 -3.38%
PBT 15,752 11,464 20,505 26,484 19,852 14,264 19,020 -11.84%
Tax -3,396 -2,944 -4,706 -5,586 -4,760 -3,712 -4,406 -15.97%
NP 12,356 8,520 15,799 20,897 15,092 10,552 14,614 -10.61%
-
NP to SH 12,364 8,528 15,799 20,901 15,094 10,552 14,614 -10.57%
-
Tax Rate 21.56% 25.68% 22.95% 21.09% 23.98% 26.02% 23.17% -
Total Cost 110,426 87,536 117,673 112,530 106,812 73,236 114,660 -2.48%
-
Net Worth 136,348 132,262 129,553 129,421 64,571 120,140 116,735 10.94%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 6,477 - - - 6,276 -
Div Payout % - - 41.00% - - - 42.95% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 136,348 132,262 129,553 129,421 64,571 120,140 116,735 10.94%
NOSH 66,188 65,802 64,776 64,710 64,571 63,566 62,760 3.61%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.06% 8.87% 11.84% 15.66% 12.38% 12.59% 11.30% -
ROE 9.07% 6.45% 12.20% 16.15% 23.38% 8.78% 12.52% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 185.50 145.98 206.05 206.19 188.79 131.81 205.98 -6.76%
EPS 18.68 12.96 24.39 32.29 24.16 16.60 23.28 -13.68%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 2.06 2.01 2.00 2.00 1.00 1.89 1.86 7.06%
Adjusted Per Share Value based on latest NOSH - 64,728
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 53.38 41.76 58.03 58.01 53.00 36.43 56.21 -3.39%
EPS 5.38 3.71 6.87 9.09 6.56 4.59 6.35 -10.48%
DPS 0.00 0.00 2.82 0.00 0.00 0.00 2.73 -
NAPS 0.5928 0.5751 0.5633 0.5627 0.2807 0.5223 0.5075 10.94%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.47 1.49 1.53 1.44 1.60 1.59 1.61 -
P/RPS 0.79 1.02 0.74 0.70 0.85 1.21 0.78 0.85%
P/EPS 7.87 11.50 6.11 4.46 6.84 9.58 6.91 9.08%
EY 12.71 8.70 16.35 22.43 14.61 10.44 14.46 -8.26%
DY 0.00 0.00 6.54 0.00 0.00 0.00 6.21 -
P/NAPS 0.71 0.74 0.77 0.72 1.60 0.84 0.87 -12.70%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 25/05/07 27/02/07 29/11/06 24/08/06 24/05/06 27/02/06 -
Price 1.47 1.43 1.50 1.42 1.42 1.65 1.53 -
P/RPS 0.79 0.98 0.73 0.69 0.75 1.25 0.74 4.46%
P/EPS 7.87 11.03 5.99 4.40 6.07 9.94 6.57 12.82%
EY 12.71 9.06 16.68 22.75 16.46 10.06 15.22 -11.35%
DY 0.00 0.00 6.67 0.00 0.00 0.00 6.54 -
P/NAPS 0.71 0.71 0.76 0.71 1.42 0.87 0.82 -9.17%

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