[UPA] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -81.95%
YoY- 13.32%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 133,472 100,071 60,952 20,947 129,274 96,223 60,952 68.38%
PBT 20,505 19,863 9,926 3,566 19,020 16,270 9,926 61.98%
Tax -4,706 -4,190 -2,380 -928 -4,406 -3,870 -2,378 57.42%
NP 15,799 15,673 7,546 2,638 14,614 12,400 7,548 63.41%
-
NP to SH 15,799 15,676 7,547 2,638 14,614 12,398 7,546 63.43%
-
Tax Rate 22.95% 21.09% 23.98% 26.02% 23.17% 23.79% 23.96% -
Total Cost 117,673 84,398 53,406 18,309 114,660 83,823 53,404 69.08%
-
Net Worth 129,553 129,421 64,571 120,140 116,735 113,145 112,843 9.61%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,477 - - - 6,276 - - -
Div Payout % 41.00% - - - 42.95% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 129,553 129,421 64,571 120,140 116,735 113,145 112,843 9.61%
NOSH 64,776 64,710 64,571 63,566 62,760 62,858 62,691 2.19%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 11.84% 15.66% 12.38% 12.59% 11.30% 12.89% 12.38% -
ROE 12.20% 12.11% 11.69% 2.20% 12.52% 10.96% 6.69% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 206.05 154.64 94.40 32.95 205.98 153.08 97.23 64.76%
EPS 24.39 24.22 12.08 4.15 23.28 19.72 12.08 59.54%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.00 2.00 1.00 1.89 1.86 1.80 1.80 7.25%
Adjusted Per Share Value based on latest NOSH - 63,566
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 58.03 43.51 26.50 9.11 56.21 41.84 26.50 68.39%
EPS 6.87 6.82 3.28 1.15 6.35 5.39 3.28 63.48%
DPS 2.82 0.00 0.00 0.00 2.73 0.00 0.00 -
NAPS 0.5633 0.5627 0.2807 0.5223 0.5075 0.4919 0.4906 9.62%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.53 1.44 1.60 1.59 1.61 1.72 1.79 -
P/RPS 0.74 0.93 1.70 4.83 0.78 1.12 1.84 -45.42%
P/EPS 6.11 5.94 13.69 38.31 6.91 8.72 14.87 -44.64%
EY 16.35 16.82 7.30 2.61 14.46 11.47 6.72 80.60%
DY 6.54 0.00 0.00 0.00 6.21 0.00 0.00 -
P/NAPS 0.77 0.72 1.60 0.84 0.87 0.96 0.99 -15.38%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 29/11/06 24/08/06 24/05/06 27/02/06 29/11/05 25/08/05 -
Price 1.50 1.42 1.42 1.65 1.53 1.56 1.77 -
P/RPS 0.73 0.92 1.50 5.01 0.74 1.02 1.82 -45.52%
P/EPS 5.99 5.86 12.15 39.76 6.57 7.91 14.70 -44.94%
EY 16.68 17.06 8.23 2.52 15.22 12.64 6.80 81.58%
DY 6.67 0.00 0.00 0.00 6.54 0.00 0.00 -
P/NAPS 0.76 0.71 1.42 0.87 0.82 0.87 0.98 -15.55%

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