[UPA] QoQ TTM 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- 24.8%
YoY- 22.54%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 134,690 136,539 133,472 134,726 130,099 130,099 129,274 2.78%
PBT 18,819 19,805 20,505 23,680 19,723 19,723 19,020 -0.70%
Tax -3,917 -4,510 -4,702 -4,832 -4,619 -4,619 -4,226 -4.94%
NP 14,902 15,295 15,803 18,848 15,104 15,104 14,794 0.48%
-
NP to SH 14,904 15,293 15,799 18,852 15,106 15,105 14,794 0.49%
-
Tax Rate 20.81% 22.77% 22.93% 20.41% 23.42% 23.42% 22.22% -
Total Cost 119,788 121,244 117,669 115,878 114,995 114,995 114,480 3.07%
-
Net Worth 136,323 132,262 132,631 129,457 64,614 120,140 62,747 67.98%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,631 6,631 6,631 6,274 6,274 6,274 6,274 3.76%
Div Payout % 44.50% 43.36% 41.97% 33.28% 41.54% 41.54% 42.41% -
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 136,323 132,262 132,631 129,457 64,614 120,140 62,747 67.98%
NOSH 66,176 65,802 66,315 64,728 64,614 63,566 62,747 3.62%
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 11.06% 11.20% 11.84% 13.99% 11.61% 11.61% 11.44% -
ROE 10.93% 11.56% 11.91% 14.56% 23.38% 12.57% 23.58% -
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 203.53 207.50 201.27 208.14 201.35 204.67 206.02 -0.80%
EPS 22.52 23.24 23.82 29.12 23.38 23.76 23.58 -3.02%
DPS 10.02 10.00 10.00 9.69 9.71 10.00 10.00 0.13%
NAPS 2.06 2.01 2.00 2.00 1.00 1.89 1.00 62.11%
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 58.56 59.36 58.03 58.58 56.56 56.56 56.21 2.77%
EPS 6.48 6.65 6.87 8.20 6.57 6.57 6.43 0.51%
DPS 2.88 2.88 2.88 2.73 2.73 2.73 2.73 3.64%
NAPS 0.5927 0.5751 0.5767 0.5629 0.2809 0.5223 0.2728 67.98%
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 0.72 0.72 0.76 0.69 0.79 0.78 0.78 -5.21%
P/EPS 6.53 6.41 6.42 4.94 6.84 6.69 6.83 -2.95%
EY 15.32 15.60 15.57 20.23 14.61 14.95 14.64 3.08%
DY 6.82 6.71 6.54 6.73 6.07 6.29 6.21 6.46%
P/NAPS 0.71 0.74 0.77 0.72 1.60 0.84 1.61 -42.14%
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 0.72 0.69 0.75 0.68 0.71 0.81 0.74 -1.81%
P/EPS 6.53 6.15 6.30 4.88 6.07 6.94 6.49 0.41%
EY 15.32 16.25 15.88 20.51 16.46 14.40 15.41 -0.39%
DY 6.82 6.99 6.67 6.83 6.84 6.06 6.54 2.84%
P/NAPS 0.71 0.71 0.75 0.71 1.42 0.87 1.53 -40.14%

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