[UPA] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 0.01%
YoY- -3.05%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 136,539 133,472 134,726 130,099 130,099 129,274 128,360 4.20%
PBT 19,805 20,505 23,680 19,723 19,723 19,020 19,713 0.31%
Tax -4,510 -4,702 -4,832 -4,619 -4,619 -4,226 -4,329 2.77%
NP 15,295 15,803 18,848 15,104 15,104 14,794 15,384 -0.38%
-
NP to SH 15,293 15,799 18,852 15,106 15,105 14,794 15,384 -0.39%
-
Tax Rate 22.77% 22.93% 20.41% 23.42% 23.42% 22.22% 21.96% -
Total Cost 121,244 117,669 115,878 114,995 114,995 114,480 112,976 4.82%
-
Net Worth 132,262 132,631 129,457 64,614 120,140 62,747 113,176 10.95%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 6,631 6,631 6,274 6,274 6,274 6,274 - -
Div Payout % 43.36% 41.97% 33.28% 41.54% 41.54% 42.41% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 132,262 132,631 129,457 64,614 120,140 62,747 113,176 10.95%
NOSH 65,802 66,315 64,728 64,614 63,566 62,747 62,875 3.08%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 11.20% 11.84% 13.99% 11.61% 11.61% 11.44% 11.99% -
ROE 11.56% 11.91% 14.56% 23.38% 12.57% 23.58% 13.59% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 207.50 201.27 208.14 201.35 204.67 206.02 204.15 1.09%
EPS 23.24 23.82 29.12 23.38 23.76 23.58 24.47 -3.38%
DPS 10.00 10.00 9.69 9.71 10.00 10.00 0.00 -
NAPS 2.01 2.00 2.00 1.00 1.89 1.00 1.80 7.64%
Adjusted Per Share Value based on latest NOSH - 64,614
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 57.19 55.91 56.43 54.49 54.49 54.15 53.76 4.21%
EPS 6.41 6.62 7.90 6.33 6.33 6.20 6.44 -0.31%
DPS 2.78 2.78 2.63 2.63 2.63 2.63 0.00 -
NAPS 0.554 0.5555 0.5422 0.2706 0.5032 0.2628 0.474 10.96%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.49 1.53 1.44 1.60 1.59 1.61 1.72 -
P/RPS 0.72 0.76 0.69 0.79 0.78 0.78 0.84 -9.77%
P/EPS 6.41 6.42 4.94 6.84 6.69 6.83 7.03 -5.97%
EY 15.60 15.57 20.23 14.61 14.95 14.64 14.23 6.32%
DY 6.71 6.54 6.73 6.07 6.29 6.21 0.00 -
P/NAPS 0.74 0.77 0.72 1.60 0.84 1.61 0.96 -15.94%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 29/11/06 24/08/06 24/05/06 27/02/06 29/11/05 -
Price 1.43 1.50 1.42 1.42 1.65 1.53 1.56 -
P/RPS 0.69 0.75 0.68 0.71 0.81 0.74 0.76 -6.24%
P/EPS 6.15 6.30 4.88 6.07 6.94 6.49 6.38 -2.42%
EY 16.25 15.88 20.51 16.46 14.40 15.41 15.68 2.41%
DY 6.99 6.67 6.83 6.84 6.06 6.54 0.00 -
P/NAPS 0.71 0.75 0.71 1.42 0.87 1.53 0.87 -12.68%

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