[UPA] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -6.51%
YoY- 28.12%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 139,292 133,472 129,274 115,907 92,165 79,508 63,717 13.91%
PBT 18,247 20,505 19,020 19,808 14,538 12,393 11,320 8.27%
Tax -2,822 -4,706 -4,406 -4,722 -2,763 -3,527 -2,791 0.18%
NP 15,425 15,799 14,614 15,086 11,775 8,866 8,529 10.37%
-
NP to SH 15,238 15,799 14,614 15,086 11,775 8,866 8,529 10.15%
-
Tax Rate 15.47% 22.95% 23.17% 23.84% 19.01% 28.46% 24.66% -
Total Cost 123,867 117,673 114,660 100,821 80,390 70,642 55,188 14.41%
-
Net Worth 491,041 129,553 116,735 105,910 91,426 81,381 76,645 36.26%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 23,162 6,477 6,276 6,193 4,295 2,625 - -
Div Payout % 152.00% 41.00% 42.95% 41.06% 36.48% 29.61% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 491,041 129,553 116,735 105,910 91,426 81,381 76,645 36.26%
NOSH 238,745 64,776 62,760 61,936 61,360 43,753 34,997 37.69%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 11.07% 11.84% 11.30% 13.02% 12.78% 11.15% 13.39% -
ROE 3.10% 12.20% 12.52% 14.24% 12.88% 10.89% 11.13% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 60.14 206.05 205.98 187.14 150.20 181.72 182.06 -16.85%
EPS 23.28 24.39 23.28 24.35 19.19 14.47 24.37 -0.75%
DPS 10.00 10.00 10.00 10.00 7.00 6.00 0.00 -
NAPS 2.12 2.00 1.86 1.71 1.49 1.86 2.19 -0.53%
Adjusted Per Share Value based on latest NOSH - 61,942
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 60.56 58.03 56.21 50.39 40.07 34.57 27.70 13.91%
EPS 6.63 6.87 6.35 6.56 5.12 3.85 3.71 10.15%
DPS 10.07 2.82 2.73 2.69 1.87 1.14 0.00 -
NAPS 2.135 0.5633 0.5075 0.4605 0.3975 0.3538 0.3332 36.26%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.45 1.53 1.61 1.66 1.50 1.45 1.71 -
P/RPS 2.41 0.74 0.78 0.89 1.00 0.80 0.94 16.98%
P/EPS 22.04 6.11 6.91 6.82 7.82 7.16 7.02 20.99%
EY 4.54 16.35 14.46 14.67 12.79 13.97 14.25 -17.34%
DY 6.90 6.54 6.21 6.02 4.67 4.14 0.00 -
P/NAPS 0.68 0.77 0.87 0.97 1.01 0.78 0.78 -2.25%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 27/02/06 25/02/05 27/02/04 27/02/03 28/02/02 -
Price 1.33 1.50 1.53 1.84 1.51 1.45 1.86 -
P/RPS 2.21 0.73 0.74 0.98 1.01 0.80 1.02 13.74%
P/EPS 20.22 5.99 6.57 7.55 7.87 7.16 7.63 17.62%
EY 4.95 16.68 15.22 13.24 12.71 13.97 13.10 -14.96%
DY 7.52 6.67 6.54 5.43 4.64 4.14 0.00 -
P/NAPS 0.63 0.76 0.82 1.08 1.01 0.78 0.85 -4.86%

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