[UPA] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 25.44%
YoY- 27.59%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 130,099 126,535 100,895 92,615 66,861 58,881 53,323 16.01%
PBT 19,723 20,387 16,614 15,757 11,723 9,124 9,559 12.82%
Tax -4,619 -4,806 -3,699 -4,076 -2,568 -2,105 -1,323 23.15%
NP 15,104 15,581 12,915 11,681 9,155 7,019 8,236 10.63%
-
NP to SH 15,106 15,581 12,915 11,681 9,155 7,019 8,236 10.63%
-
Tax Rate 23.42% 23.57% 22.26% 25.87% 21.91% 23.07% 13.84% -
Total Cost 114,995 110,954 87,980 80,934 57,706 51,862 45,087 16.88%
-
Net Worth 64,614 112,797 98,781 87,499 81,921 73,878 67,186 -0.64%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 6,274 - - - - - - -
Div Payout % 41.54% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 64,614 112,797 98,781 87,499 81,921 73,878 67,186 -0.64%
NOSH 64,614 62,665 61,738 43,749 35,009 35,013 34,992 10.75%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.61% 12.31% 12.80% 12.61% 13.69% 11.92% 15.45% -
ROE 23.38% 13.81% 13.07% 13.35% 11.18% 9.50% 12.26% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 201.35 201.92 163.42 211.69 190.98 168.17 152.38 4.75%
EPS 23.38 24.86 20.92 26.70 26.15 20.05 23.54 -0.11%
DPS 9.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.80 1.60 2.00 2.34 2.11 1.92 -10.29%
Adjusted Per Share Value based on latest NOSH - 43,749
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 56.56 55.02 43.87 40.27 29.07 25.60 23.18 16.02%
EPS 6.57 6.77 5.62 5.08 3.98 3.05 3.58 10.64%
DPS 2.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2809 0.4904 0.4295 0.3804 0.3562 0.3212 0.2921 -0.64%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.60 1.79 1.45 1.70 2.05 1.60 2.40 -
P/RPS 0.79 0.89 0.89 0.80 1.07 0.95 1.57 -10.81%
P/EPS 6.84 7.20 6.93 6.37 7.84 7.98 10.20 -6.44%
EY 14.61 13.89 14.43 15.71 12.76 12.53 9.81 6.86%
DY 6.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.99 0.91 0.85 0.88 0.76 1.25 4.19%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 25/08/05 25/08/04 29/08/03 29/08/02 29/08/01 05/10/00 -
Price 1.42 1.77 1.40 1.35 1.47 1.72 2.26 -
P/RPS 0.71 0.88 0.86 0.64 0.77 1.02 1.48 -11.51%
P/EPS 6.07 7.12 6.69 5.06 5.62 8.58 9.60 -7.35%
EY 16.46 14.05 14.94 19.78 17.79 11.65 10.41 7.93%
DY 6.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.98 0.88 0.68 0.63 0.82 1.18 3.13%

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