[UPA] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 44.98%
YoY- -18.09%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 127,804 106,184 146,760 122,782 121,904 121,904 100,648 4.05%
PBT 18,798 17,068 22,806 15,752 19,852 19,852 18,694 0.09%
Tax -3,530 -4,106 -6,414 -3,396 -4,760 -4,756 -4,590 -4.28%
NP 15,268 12,962 16,392 12,356 15,092 15,096 14,104 1.32%
-
NP to SH 15,268 12,972 16,396 12,364 15,094 15,092 14,104 1.32%
-
Tax Rate 18.78% 24.06% 28.12% 21.56% 23.98% 23.96% 24.55% -
Total Cost 112,536 93,222 130,368 110,426 106,812 106,808 86,544 4.47%
-
Net Worth 162,745 154,585 149,054 136,348 64,571 112,843 98,816 8.66%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 162,745 154,585 149,054 136,348 64,571 112,843 98,816 8.66%
NOSH 65,359 65,780 66,542 66,188 64,571 62,691 61,760 0.94%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.95% 12.21% 11.17% 10.06% 12.38% 12.38% 14.01% -
ROE 9.38% 8.39% 11.00% 9.07% 23.38% 13.37% 14.27% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 195.54 161.42 220.55 185.50 188.79 194.45 162.97 3.08%
EPS 23.36 19.72 24.64 18.68 24.16 24.16 22.84 0.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.35 2.24 2.06 1.00 1.80 1.60 7.64%
Adjusted Per Share Value based on latest NOSH - 66,176
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 55.57 46.17 63.81 53.38 53.00 53.00 43.76 4.06%
EPS 6.64 5.64 7.13 5.38 6.56 6.56 6.13 1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7076 0.6721 0.6481 0.5928 0.2807 0.4906 0.4296 8.66%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.71 1.40 1.40 1.47 1.60 1.79 1.45 -
P/RPS 0.87 0.87 0.63 0.79 0.85 0.92 0.89 -0.37%
P/EPS 7.32 7.10 5.68 7.87 6.84 7.44 6.35 2.39%
EY 13.66 14.09 17.60 12.71 14.61 13.45 15.75 -2.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.60 0.63 0.71 1.60 0.99 0.91 -4.50%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 24/08/09 27/08/08 23/08/07 24/08/06 25/08/05 25/08/04 -
Price 1.43 1.45 1.25 1.47 1.42 1.77 1.40 -
P/RPS 0.73 0.90 0.57 0.79 0.75 0.91 0.86 -2.69%
P/EPS 6.12 7.35 5.07 7.87 6.07 7.35 6.13 -0.02%
EY 16.34 13.60 19.71 12.71 16.46 13.60 16.31 0.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.56 0.71 1.42 0.98 0.88 -6.97%

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