[UPA] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 224.14%
YoY- 7.01%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 73,380 61,391 60,952 60,952 50,324 41,594 28,487 17.06%
PBT 11,403 7,876 9,926 9,926 9,347 7,271 3,909 19.51%
Tax -3,207 -1,698 -2,380 -2,378 -2,295 -1,358 -808 25.80%
NP 8,196 6,178 7,546 7,548 7,052 5,913 3,101 17.56%
-
NP to SH 8,198 6,182 7,547 7,546 7,052 5,913 3,101 17.57%
-
Tax Rate 28.12% 21.56% 23.98% 23.96% 24.55% 18.68% 20.67% -
Total Cost 65,184 55,213 53,406 53,404 43,272 35,681 25,386 17.00%
-
Net Worth 149,054 136,348 64,571 112,843 98,816 87,535 81,899 10.48%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 149,054 136,348 64,571 112,843 98,816 87,535 81,899 10.48%
NOSH 66,542 66,188 64,571 62,691 61,760 43,767 35,000 11.29%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 11.17% 10.06% 12.38% 12.38% 14.01% 14.22% 10.89% -
ROE 5.50% 4.53% 11.69% 6.69% 7.14% 6.76% 3.79% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 110.28 92.75 94.40 97.23 81.48 95.03 81.39 5.18%
EPS 12.32 9.34 12.08 12.08 11.42 13.51 8.86 5.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.24 2.06 1.00 1.80 1.60 2.00 2.34 -0.72%
Adjusted Per Share Value based on latest NOSH - 62,665
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 31.90 26.69 26.50 26.50 21.88 18.08 12.39 17.05%
EPS 3.56 2.69 3.28 3.28 3.07 2.57 1.35 17.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6481 0.5928 0.2807 0.4906 0.4296 0.3806 0.3561 10.48%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.40 1.47 1.60 1.79 1.45 1.70 2.05 -
P/RPS 1.27 1.58 1.70 1.84 1.78 1.79 2.52 -10.78%
P/EPS 11.36 15.74 13.69 14.87 12.70 12.58 23.14 -11.17%
EY 8.80 6.35 7.30 6.72 7.87 7.95 4.32 12.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.71 1.60 0.99 0.91 0.85 0.88 -5.41%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 23/08/07 24/08/06 25/08/05 25/08/04 29/08/03 29/08/02 -
Price 1.25 1.47 1.42 1.77 1.40 1.35 1.47 -
P/RPS 1.13 1.58 1.50 1.82 1.72 1.42 1.81 -7.54%
P/EPS 10.15 15.74 12.15 14.70 12.26 9.99 16.59 -7.85%
EY 9.86 6.35 8.23 6.80 8.16 10.01 6.03 8.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.71 1.42 0.98 0.88 0.68 0.63 -1.94%

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