[UPA] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -84.57%
YoY- 13.78%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 29,471 24,014 20,947 20,122 14,667 13,152 9,585 20.56%
PBT 4,371 2,866 3,566 2,863 2,389 2,283 1,436 20.36%
Tax -987 -736 -928 -535 -343 -639 -236 26.90%
NP 3,384 2,130 2,638 2,328 2,046 1,644 1,200 18.84%
-
NP to SH 3,385 2,132 2,638 2,328 2,046 1,644 1,200 18.84%
-
Tax Rate 22.58% 25.68% 26.02% 18.69% 14.36% 27.99% 16.43% -
Total Cost 26,087 21,884 18,309 17,794 12,621 11,508 8,385 20.80%
-
Net Worth 144,311 132,262 120,140 107,350 93,672 83,511 80,116 10.29%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 144,311 132,262 120,140 107,350 93,672 83,511 80,116 10.29%
NOSH 66,502 65,802 63,566 62,412 61,626 43,723 34,985 11.28%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 11.48% 8.87% 12.59% 11.57% 13.95% 12.50% 12.52% -
ROE 2.35% 1.61% 2.20% 2.17% 2.18% 1.97% 1.50% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 44.32 36.49 32.95 32.24 23.80 30.08 27.40 8.33%
EPS 5.09 3.24 4.15 3.73 3.32 3.76 3.43 6.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.01 1.89 1.72 1.52 1.91 2.29 -0.89%
Adjusted Per Share Value based on latest NOSH - 62,412
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 12.34 10.06 8.77 8.43 6.14 5.51 4.01 20.58%
EPS 1.42 0.89 1.10 0.98 0.86 0.69 0.50 18.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6045 0.554 0.5032 0.4496 0.3924 0.3498 0.3356 10.29%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.35 1.49 1.59 1.82 1.51 1.43 1.92 -
P/RPS 3.05 4.08 4.83 5.65 6.34 4.75 7.01 -12.94%
P/EPS 26.52 45.99 38.31 48.79 45.48 38.03 55.98 -11.69%
EY 3.77 2.17 2.61 2.05 2.20 2.63 1.79 13.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.74 0.84 1.06 0.99 0.75 0.84 -4.93%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 25/05/07 24/05/06 26/05/05 27/05/04 29/05/03 30/05/02 -
Price 1.47 1.43 1.65 1.81 1.36 1.56 2.00 -
P/RPS 3.32 3.92 5.01 5.61 5.71 5.19 7.30 -12.29%
P/EPS 28.88 44.14 39.76 48.53 40.96 41.49 58.31 -11.04%
EY 3.46 2.27 2.52 2.06 2.44 2.41 1.71 12.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.87 1.05 0.89 0.82 0.87 -4.01%

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