[UPA] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -2.29%
YoY- -3.55%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 140,229 146,760 117,884 139,292 137,040 122,782 96,056 28.60%
PBT 22,572 22,806 17,484 18,247 19,876 15,752 11,464 56.89%
Tax -5,560 -6,414 -3,948 -2,822 -4,286 -3,396 -2,944 52.61%
NP 17,012 16,392 13,536 15,425 15,589 12,356 8,520 58.36%
-
NP to SH 17,018 16,396 13,540 15,238 15,594 12,364 8,528 58.30%
-
Tax Rate 24.63% 28.12% 22.58% 15.47% 21.56% 21.56% 25.68% -
Total Cost 123,217 130,368 104,348 123,867 121,450 110,426 87,536 25.52%
-
Net Worth 148,403 149,054 144,311 491,041 136,091 136,348 132,262 7.95%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 23,162 - - - -
Div Payout % - - - 152.00% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 148,403 149,054 144,311 491,041 136,091 136,348 132,262 7.95%
NOSH 66,548 66,542 66,502 238,745 65,744 66,188 65,802 0.75%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 12.13% 11.17% 11.48% 11.07% 11.38% 10.06% 8.87% -
ROE 11.47% 11.00% 9.38% 3.10% 11.46% 9.07% 6.45% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 210.72 220.55 177.26 60.14 208.44 185.50 145.98 27.63%
EPS 25.57 24.64 20.36 23.28 23.72 18.68 12.96 57.11%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.23 2.24 2.17 2.12 2.07 2.06 2.01 7.14%
Adjusted Per Share Value based on latest NOSH - 238,745
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 60.97 63.81 51.25 60.56 59.58 53.38 41.76 28.60%
EPS 7.40 7.13 5.89 6.63 6.78 5.38 3.71 58.25%
DPS 0.00 0.00 0.00 10.07 0.00 0.00 0.00 -
NAPS 0.6452 0.6481 0.6274 2.135 0.5917 0.5928 0.5751 7.94%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.43 1.40 1.35 1.45 1.44 1.47 1.49 -
P/RPS 0.68 0.63 0.76 2.41 0.69 0.79 1.02 -23.62%
P/EPS 5.59 5.68 6.63 22.04 6.07 7.87 11.50 -38.09%
EY 17.88 17.60 15.08 4.54 16.47 12.71 8.70 61.43%
DY 0.00 0.00 0.00 6.90 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.62 0.68 0.70 0.71 0.74 -9.20%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 26/05/08 28/02/08 26/11/07 23/08/07 25/05/07 -
Price 1.26 1.25 1.47 1.33 1.44 1.47 1.43 -
P/RPS 0.60 0.57 0.83 2.21 0.69 0.79 0.98 -27.83%
P/EPS 4.93 5.07 7.22 20.22 6.07 7.87 11.03 -41.45%
EY 20.30 19.71 13.85 4.95 16.47 12.71 9.06 70.97%
DY 0.00 0.00 0.00 7.52 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.68 0.63 0.70 0.71 0.71 -13.58%

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