[UPA] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -16.19%
YoY- 6.79%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 136,181 134,690 136,539 133,472 134,726 130,099 130,099 3.08%
PBT 15,549 18,819 19,805 20,505 23,680 19,723 19,723 -14.64%
Tax -3,731 -3,917 -4,510 -4,702 -4,832 -4,619 -4,619 -13.25%
NP 11,818 14,902 15,295 15,803 18,848 15,104 15,104 -15.07%
-
NP to SH 11,824 14,904 15,293 15,799 18,852 15,106 15,105 -15.05%
-
Tax Rate 24.00% 20.81% 22.77% 22.93% 20.41% 23.42% 23.42% -
Total Cost 124,363 119,788 121,244 117,669 115,878 114,995 114,995 5.35%
-
Net Worth 136,092 136,323 132,262 132,631 129,457 64,614 120,140 8.65%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 6,631 6,631 6,631 6,631 6,274 6,274 6,274 3.75%
Div Payout % 56.09% 44.50% 43.36% 41.97% 33.28% 41.54% 41.54% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 136,092 136,323 132,262 132,631 129,457 64,614 120,140 8.65%
NOSH 65,744 66,176 65,802 66,315 64,728 64,614 63,566 2.26%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.68% 11.06% 11.20% 11.84% 13.99% 11.61% 11.61% -
ROE 8.69% 10.93% 11.56% 11.91% 14.56% 23.38% 12.57% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 207.14 203.53 207.50 201.27 208.14 201.35 204.67 0.80%
EPS 17.98 22.52 23.24 23.82 29.12 23.38 23.76 -16.94%
DPS 10.00 10.02 10.00 10.00 9.69 9.71 10.00 0.00%
NAPS 2.07 2.06 2.01 2.00 2.00 1.00 1.89 6.24%
Adjusted Per Share Value based on latest NOSH - 66,315
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 59.21 58.56 59.36 58.03 58.58 56.56 56.56 3.09%
EPS 5.14 6.48 6.65 6.87 8.20 6.57 6.57 -15.08%
DPS 2.88 2.88 2.88 2.88 2.73 2.73 2.73 3.62%
NAPS 0.5917 0.5927 0.5751 0.5767 0.5629 0.2809 0.5223 8.66%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.44 1.47 1.49 1.53 1.44 1.60 1.59 -
P/RPS 0.70 0.72 0.72 0.76 0.69 0.79 0.78 -6.95%
P/EPS 8.01 6.53 6.41 6.42 4.94 6.84 6.69 12.74%
EY 12.49 15.32 15.60 15.57 20.23 14.61 14.95 -11.28%
DY 6.94 6.82 6.71 6.54 6.73 6.07 6.29 6.76%
P/NAPS 0.70 0.71 0.74 0.77 0.72 1.60 0.84 -11.43%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 23/08/07 25/05/07 27/02/07 29/11/06 24/08/06 24/05/06 -
Price 1.44 1.47 1.43 1.50 1.42 1.42 1.65 -
P/RPS 0.70 0.72 0.69 0.75 0.68 0.71 0.81 -9.26%
P/EPS 8.01 6.53 6.15 6.30 4.88 6.07 6.94 10.02%
EY 12.49 15.32 16.25 15.88 20.51 16.46 14.40 -9.04%
DY 6.94 6.82 6.99 6.67 6.83 6.84 6.06 9.45%
P/NAPS 0.70 0.71 0.71 0.75 0.71 1.42 0.87 -13.48%

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