[UPA] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 66.33%
YoY- 31.92%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 100,071 96,223 83,770 66,194 53,503 45,316 37,380 17.82%
PBT 19,863 16,270 16,365 11,746 9,432 8,831 7,430 17.79%
Tax -4,190 -3,870 -4,263 -1,911 -1,977 -2,109 -1,693 16.29%
NP 15,673 12,400 12,102 9,835 7,455 6,722 5,737 18.22%
-
NP to SH 15,676 12,398 12,102 9,835 7,455 6,722 5,737 18.22%
-
Tax Rate 21.09% 23.79% 26.05% 16.27% 20.96% 23.88% 22.79% -
Total Cost 84,398 83,823 71,668 56,359 46,048 38,594 31,643 17.75%
-
Net Worth 129,421 113,145 100,798 89,632 84,437 77,332 69,306 10.96%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 129,421 113,145 100,798 89,632 84,437 77,332 69,306 10.96%
NOSH 64,710 62,858 61,839 61,392 43,749 34,992 35,003 10.77%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 15.66% 12.89% 14.45% 14.86% 13.93% 14.83% 15.35% -
ROE 12.11% 10.96% 12.01% 10.97% 8.83% 8.69% 8.28% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 154.64 153.08 135.46 107.82 122.29 129.50 106.79 6.36%
EPS 24.22 19.72 19.57 16.02 17.04 19.21 16.39 6.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.80 1.63 1.46 1.93 2.21 1.98 0.16%
Adjusted Per Share Value based on latest NOSH - 61,377
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 41.92 40.30 35.09 27.73 22.41 18.98 15.66 17.82%
EPS 6.57 5.19 5.07 4.12 3.12 2.82 2.40 18.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5421 0.4739 0.4222 0.3754 0.3537 0.3239 0.2903 10.96%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.44 1.72 1.50 1.44 1.43 1.57 2.30 -
P/RPS 0.93 1.12 1.11 1.34 1.17 1.21 2.15 -13.03%
P/EPS 5.94 8.72 7.66 8.99 8.39 8.17 14.03 -13.34%
EY 16.82 11.47 13.05 11.13 11.92 12.24 7.13 15.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.96 0.92 0.99 0.74 0.71 1.16 -7.63%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 26/11/04 19/11/03 26/11/02 29/11/01 29/11/00 -
Price 1.42 1.56 1.56 1.55 1.48 1.54 2.09 -
P/RPS 0.92 1.02 1.15 1.44 1.21 1.19 1.96 -11.83%
P/EPS 5.86 7.91 7.97 9.68 8.69 8.02 12.75 -12.14%
EY 17.06 12.64 12.54 10.34 11.51 12.47 7.84 13.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.87 0.96 1.06 0.77 0.70 1.06 -6.45%

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