[UPA] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 32.81%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 133,472 129,274 115,907 92,165 79,508 63,717 61,054 13.91%
PBT 20,505 19,020 19,808 14,538 12,393 11,320 10,618 11.58%
Tax -4,706 -4,406 -4,722 -2,763 -3,527 -2,791 -2,418 11.73%
NP 15,799 14,614 15,086 11,775 8,866 8,529 8,200 11.54%
-
NP to SH 15,799 14,614 15,086 11,775 8,866 8,529 8,200 11.54%
-
Tax Rate 22.95% 23.17% 23.84% 19.01% 28.46% 24.66% 22.77% -
Total Cost 117,673 114,660 100,821 80,390 70,642 55,188 52,854 14.26%
-
Net Worth 129,553 116,735 105,910 91,426 81,381 76,645 71,487 10.41%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 6,477 6,276 6,193 4,295 2,625 - - -
Div Payout % 41.00% 42.95% 41.06% 36.48% 29.61% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 129,553 116,735 105,910 91,426 81,381 76,645 71,487 10.41%
NOSH 64,776 62,760 61,936 61,360 43,753 34,997 35,042 10.77%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 11.84% 11.30% 13.02% 12.78% 11.15% 13.39% 13.43% -
ROE 12.20% 12.52% 14.24% 12.88% 10.89% 11.13% 11.47% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 206.05 205.98 187.14 150.20 181.72 182.06 174.23 2.83%
EPS 24.39 23.28 24.35 19.19 14.47 24.37 23.40 0.69%
DPS 10.00 10.00 10.00 7.00 6.00 0.00 0.00 -
NAPS 2.00 1.86 1.71 1.49 1.86 2.19 2.04 -0.32%
Adjusted Per Share Value based on latest NOSH - 61,587
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 55.91 54.15 48.55 38.60 33.30 26.69 25.57 13.92%
EPS 6.62 6.12 6.32 4.93 3.71 3.57 3.43 11.57%
DPS 2.71 2.63 2.59 1.80 1.10 0.00 0.00 -
NAPS 0.5426 0.489 0.4436 0.3829 0.3409 0.321 0.2994 10.41%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.53 1.61 1.66 1.50 1.45 1.71 2.00 -
P/RPS 0.74 0.78 0.89 1.00 0.80 0.94 1.15 -7.08%
P/EPS 6.11 6.91 6.82 7.82 7.16 7.02 8.55 -5.44%
EY 16.35 14.46 14.67 12.79 13.97 14.25 11.70 5.73%
DY 6.54 6.21 6.02 4.67 4.14 0.00 0.00 -
P/NAPS 0.77 0.87 0.97 1.01 0.78 0.78 0.98 -3.93%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 25/02/05 27/02/04 27/02/03 28/02/02 15/03/01 -
Price 1.50 1.53 1.84 1.51 1.45 1.86 1.68 -
P/RPS 0.73 0.74 0.98 1.01 0.80 1.02 0.96 -4.46%
P/EPS 5.99 6.57 7.55 7.87 7.16 7.63 7.18 -2.97%
EY 16.68 15.22 13.24 12.71 13.97 13.10 13.93 3.04%
DY 6.67 6.54 5.43 4.64 4.14 0.00 0.00 -
P/NAPS 0.76 0.82 1.08 1.01 0.78 0.85 0.82 -1.25%

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