[UPA] QoQ TTM 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- 2.1%
YoY- -1.71%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 133,472 134,726 130,099 130,099 129,274 128,360 126,535 3.61%
PBT 20,505 23,680 19,723 19,723 19,020 19,713 20,387 0.38%
Tax -4,702 -4,832 -4,619 -4,619 -4,226 -4,329 -4,806 -1.44%
NP 15,803 18,848 15,104 15,104 14,794 15,384 15,581 0.94%
-
NP to SH 15,799 18,852 15,106 15,105 14,794 15,384 15,581 0.92%
-
Tax Rate 22.93% 20.41% 23.42% 23.42% 22.22% 21.96% 23.57% -
Total Cost 117,669 115,878 114,995 114,995 114,480 112,976 110,954 3.98%
-
Net Worth 132,631 129,457 64,614 120,140 62,747 113,176 112,797 11.37%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,631 6,274 6,274 6,274 6,274 - - -
Div Payout % 41.97% 33.28% 41.54% 41.54% 42.41% - - -
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 132,631 129,457 64,614 120,140 62,747 113,176 112,797 11.37%
NOSH 66,315 64,728 64,614 63,566 62,747 62,875 62,665 3.83%
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% 13.99% 11.61% 11.61% 11.44% 11.99% 12.31% -
ROE 11.91% 14.56% 23.38% 12.57% 23.58% 13.59% 13.81% -
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 201.27 208.14 201.35 204.67 206.02 204.15 201.92 -0.21%
EPS 23.82 29.12 23.38 23.76 23.58 24.47 24.86 -2.80%
DPS 10.00 9.69 9.71 10.00 10.00 0.00 0.00 -
NAPS 2.00 2.00 1.00 1.89 1.00 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 58.58 56.56 56.56 56.21 55.81 55.02 3.60%
EPS 6.87 8.20 6.57 6.57 6.43 6.69 6.77 0.97%
DPS 2.88 2.73 2.73 2.73 2.73 0.00 0.00 -
NAPS 0.5767 0.5629 0.2809 0.5223 0.2728 0.4921 0.4904 11.37%
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 0.76 0.69 0.79 0.78 0.78 0.84 0.89 -9.96%
P/EPS 6.42 4.94 6.84 6.69 6.83 7.03 7.20 -7.33%
EY 15.57 20.23 14.61 14.95 14.64 14.23 13.89 7.88%
DY 6.54 6.73 6.07 6.29 6.21 0.00 0.00 -
P/NAPS 0.77 0.72 1.60 0.84 1.61 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 0.75 0.68 0.71 0.81 0.74 0.76 0.88 -10.08%
P/EPS 6.30 4.88 6.07 6.94 6.49 6.38 7.12 -7.81%
EY 15.88 20.51 16.46 14.40 15.41 15.68 14.05 8.48%
DY 6.67 6.83 6.84 6.06 6.54 0.00 0.00 -
P/NAPS 0.75 0.71 1.42 0.87 1.53 0.87 0.98 -16.29%

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