[UPA] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 140.41%
YoY- 10.9%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 96,223 83,770 66,194 53,503 45,316 37,380 32,084 -1.16%
PBT 16,270 16,365 11,746 9,432 8,831 7,430 6,627 -0.95%
Tax -3,870 -4,263 -1,911 -1,977 -2,109 -1,693 10 -
NP 12,400 12,102 9,835 7,455 6,722 5,737 6,637 -0.66%
-
NP to SH 12,398 12,102 9,835 7,455 6,722 5,737 6,637 -0.66%
-
Tax Rate 23.79% 26.05% 16.27% 20.96% 23.88% 22.79% -0.15% -
Total Cost 83,823 71,668 56,359 46,048 38,594 31,643 25,447 -1.25%
-
Net Worth 113,145 100,798 89,632 84,437 77,332 69,306 63,911 -0.60%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 113,145 100,798 89,632 84,437 77,332 69,306 63,911 -0.60%
NOSH 62,858 61,839 61,392 43,749 34,992 35,003 35,116 -0.61%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 12.89% 14.45% 14.86% 13.93% 14.83% 15.35% 20.69% -
ROE 10.96% 12.01% 10.97% 8.83% 8.69% 8.28% 10.38% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 153.08 135.46 107.82 122.29 129.50 106.79 91.36 -0.54%
EPS 19.72 19.57 16.02 17.04 19.21 16.39 18.90 -0.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.63 1.46 1.93 2.21 1.98 1.82 0.01%
Adjusted Per Share Value based on latest NOSH - 43,768
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 41.84 36.42 28.78 23.26 19.70 16.25 13.95 -1.16%
EPS 5.39 5.26 4.28 3.24 2.92 2.49 2.89 -0.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4919 0.4383 0.3897 0.3671 0.3362 0.3013 0.2779 -0.60%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 1.72 1.50 1.44 1.43 1.57 2.30 0.00 -
P/RPS 1.12 1.11 1.34 1.17 1.21 2.15 0.00 -100.00%
P/EPS 8.72 7.66 8.99 8.39 8.17 14.03 0.00 -100.00%
EY 11.47 13.05 11.13 11.92 12.24 7.13 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.92 0.99 0.74 0.71 1.16 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 26/11/04 19/11/03 26/11/02 29/11/01 29/11/00 30/11/99 -
Price 1.56 1.56 1.55 1.48 1.54 2.09 0.00 -
P/RPS 1.02 1.15 1.44 1.21 1.19 1.96 0.00 -100.00%
P/EPS 7.91 7.97 9.68 8.69 8.02 12.75 0.00 -100.00%
EY 12.64 12.54 10.34 11.51 12.47 7.84 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.96 1.06 0.77 0.70 1.06 0.00 -100.00%

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