[UPA] YoY Quarter Result on 31-Mar-2007 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 1592.06%
YoY- -19.18%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 24,667 21,957 29,471 24,014 20,947 20,122 14,667 9.04%
PBT 4,624 3,770 4,371 2,866 3,566 2,863 2,389 11.62%
Tax -631 -898 -987 -736 -928 -535 -343 10.68%
NP 3,993 2,872 3,384 2,130 2,638 2,328 2,046 11.78%
-
NP to SH 3,993 2,875 3,385 2,132 2,638 2,328 2,046 11.78%
-
Tax Rate 13.65% 23.82% 22.58% 25.68% 26.02% 18.69% 14.36% -
Total Cost 20,674 19,085 26,087 21,884 18,309 17,794 12,621 8.56%
-
Net Worth 161,716 153,226 144,311 132,262 120,140 107,350 93,672 9.52%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 161,716 153,226 144,311 132,262 120,140 107,350 93,672 9.52%
NOSH 66,550 66,620 66,502 65,802 63,566 62,412 61,626 1.28%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 16.19% 13.08% 11.48% 8.87% 12.59% 11.57% 13.95% -
ROE 2.47% 1.88% 2.35% 1.61% 2.20% 2.17% 2.18% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 37.07 32.96 44.32 36.49 32.95 32.24 23.80 7.66%
EPS 6.00 4.32 5.09 3.24 4.15 3.73 3.32 10.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.30 2.17 2.01 1.89 1.72 1.52 8.12%
Adjusted Per Share Value based on latest NOSH - 65,802
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 10.72 9.55 12.81 10.44 9.11 8.75 6.38 9.02%
EPS 1.74 1.25 1.47 0.93 1.15 1.01 0.89 11.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7031 0.6662 0.6274 0.5751 0.5223 0.4667 0.4073 9.52%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.41 1.30 1.35 1.49 1.59 1.82 1.51 -
P/RPS 3.80 3.94 3.05 4.08 4.83 5.65 6.34 -8.17%
P/EPS 23.50 30.12 26.52 45.99 38.31 48.79 45.48 -10.41%
EY 4.26 3.32 3.77 2.17 2.61 2.05 2.20 11.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.62 0.74 0.84 1.06 0.99 -8.52%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 25/05/09 26/05/08 25/05/07 24/05/06 26/05/05 27/05/04 -
Price 1.46 1.30 1.47 1.43 1.65 1.81 1.36 -
P/RPS 3.94 3.94 3.32 3.92 5.01 5.61 5.71 -5.99%
P/EPS 24.33 30.12 28.88 44.14 39.76 48.53 40.96 -8.31%
EY 4.11 3.32 3.46 2.27 2.52 2.06 2.44 9.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.68 0.71 0.87 1.05 0.89 -6.35%

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