[UPA] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 26.13%
YoY- -25.39%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 146,760 117,884 139,292 137,040 122,782 96,056 133,472 6.53%
PBT 22,806 17,484 18,247 19,876 15,752 11,464 20,505 7.35%
Tax -6,414 -3,948 -2,822 -4,286 -3,396 -2,944 -4,706 22.95%
NP 16,392 13,536 15,425 15,589 12,356 8,520 15,799 2.48%
-
NP to SH 16,396 13,540 15,238 15,594 12,364 8,528 15,799 2.50%
-
Tax Rate 28.12% 22.58% 15.47% 21.56% 21.56% 25.68% 22.95% -
Total Cost 130,368 104,348 123,867 121,450 110,426 87,536 117,673 7.07%
-
Net Worth 149,054 144,311 491,041 136,091 136,348 132,262 129,553 9.80%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 23,162 - - - 6,477 -
Div Payout % - - 152.00% - - - 41.00% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 149,054 144,311 491,041 136,091 136,348 132,262 129,553 9.80%
NOSH 66,542 66,502 238,745 65,744 66,188 65,802 64,776 1.81%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.17% 11.48% 11.07% 11.38% 10.06% 8.87% 11.84% -
ROE 11.00% 9.38% 3.10% 11.46% 9.07% 6.45% 12.20% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 220.55 177.26 60.14 208.44 185.50 145.98 206.05 4.64%
EPS 24.64 20.36 23.28 23.72 18.68 12.96 24.39 0.68%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 2.24 2.17 2.12 2.07 2.06 2.01 2.00 7.85%
Adjusted Per Share Value based on latest NOSH - 65,744
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 63.81 51.25 60.56 59.58 53.38 41.76 58.03 6.54%
EPS 7.13 5.89 6.63 6.78 5.38 3.71 6.87 2.50%
DPS 0.00 0.00 10.07 0.00 0.00 0.00 2.82 -
NAPS 0.6481 0.6274 2.135 0.5917 0.5928 0.5751 0.5633 9.80%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.40 1.35 1.45 1.44 1.47 1.49 1.53 -
P/RPS 0.63 0.76 2.41 0.69 0.79 1.02 0.74 -10.18%
P/EPS 5.68 6.63 22.04 6.07 7.87 11.50 6.11 -4.75%
EY 17.60 15.08 4.54 16.47 12.71 8.70 16.35 5.03%
DY 0.00 0.00 6.90 0.00 0.00 0.00 6.54 -
P/NAPS 0.63 0.62 0.68 0.70 0.71 0.74 0.77 -12.53%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 26/05/08 28/02/08 26/11/07 23/08/07 25/05/07 27/02/07 -
Price 1.25 1.47 1.33 1.44 1.47 1.43 1.50 -
P/RPS 0.57 0.83 2.21 0.69 0.79 0.98 0.73 -15.21%
P/EPS 5.07 7.22 20.22 6.07 7.87 11.03 5.99 -10.53%
EY 19.71 13.85 4.95 16.47 12.71 9.06 16.68 11.78%
DY 0.00 0.00 7.52 0.00 0.00 0.00 6.67 -
P/NAPS 0.56 0.68 0.63 0.70 0.71 0.71 0.76 -18.43%

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