[UPA] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 72.34%
YoY- 19.26%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 122,782 121,904 121,904 100,648 83,188 56,974 50,686 15.88%
PBT 15,752 19,852 19,852 18,694 14,542 7,818 7,012 14.43%
Tax -3,396 -4,760 -4,756 -4,590 -2,716 -1,616 -2,062 8.66%
NP 12,356 15,092 15,096 14,104 11,826 6,202 4,950 16.46%
-
NP to SH 12,364 15,094 15,092 14,104 11,826 6,202 4,950 16.47%
-
Tax Rate 21.56% 23.98% 23.96% 24.55% 18.68% 20.67% 29.41% -
Total Cost 110,426 106,812 106,808 86,544 71,362 50,772 45,736 15.81%
-
Net Worth 136,348 64,571 112,843 98,816 87,535 81,899 73,864 10.75%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 136,348 64,571 112,843 98,816 87,535 81,899 73,864 10.75%
NOSH 66,188 64,571 62,691 61,760 43,767 35,000 35,007 11.19%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.06% 12.38% 12.38% 14.01% 14.22% 10.89% 9.77% -
ROE 9.07% 23.38% 13.37% 14.27% 13.51% 7.57% 6.70% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 185.50 188.79 194.45 162.97 190.07 162.78 144.79 4.21%
EPS 18.68 24.16 24.16 22.84 27.02 17.72 14.14 4.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.00 1.80 1.60 2.00 2.34 2.11 -0.39%
Adjusted Per Share Value based on latest NOSH - 61,738
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 51.43 51.06 51.06 42.16 34.84 23.86 21.23 15.88%
EPS 5.18 6.32 6.32 5.91 4.95 2.60 2.07 16.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5711 0.2705 0.4727 0.4139 0.3666 0.343 0.3094 10.75%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.47 1.60 1.79 1.45 1.70 2.05 1.60 -
P/RPS 0.79 0.85 0.92 0.89 0.89 1.26 1.11 -5.50%
P/EPS 7.87 6.84 7.44 6.35 6.29 11.57 11.32 -5.87%
EY 12.71 14.61 13.45 15.75 15.89 8.64 8.84 6.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.60 0.99 0.91 0.85 0.88 0.76 -1.12%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 24/08/06 25/08/05 25/08/04 29/08/03 29/08/02 29/08/01 -
Price 1.47 1.42 1.77 1.40 1.35 1.47 1.72 -
P/RPS 0.79 0.75 0.91 0.86 0.71 0.90 1.19 -6.59%
P/EPS 7.87 6.07 7.35 6.13 5.00 8.30 12.16 -6.99%
EY 12.71 16.46 13.60 16.31 20.01 12.05 8.22 7.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.42 0.98 0.88 0.68 0.63 0.82 -2.37%

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