[UPA] YoY TTM Result on 30-Sep-2001 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 30.86%
YoY- 17.05%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 109,741 92,199 71,904 68,990 49,981 13,206 -2.20%
PBT 19,157 14,708 11,922 12,019 9,519 2,470 -2.13%
Tax -5,115 -3,460 -2,659 -2,834 -1,672 0 -100.00%
NP 14,042 11,248 9,263 9,185 7,847 2,470 -1.81%
-
NP to SH 14,042 11,248 9,263 9,185 7,847 2,470 -1.81%
-
Tax Rate 26.70% 23.52% 22.30% 23.58% 17.56% 0.00% -
Total Cost 95,699 80,951 62,641 59,805 42,134 10,736 -2.27%
-
Net Worth 100,856 89,610 84,473 77,377 69,250 63,315 -0.48%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - 1,995 - -
Div Payout % - - - - 25.43% - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 100,856 89,610 84,473 77,377 69,250 63,315 -0.48%
NOSH 61,875 61,377 43,768 35,012 34,974 34,788 -0.60%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 12.80% 12.20% 12.88% 13.31% 15.70% 18.70% -
ROE 13.92% 12.55% 10.97% 11.87% 11.33% 3.90% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 177.36 150.22 164.28 197.04 142.91 37.96 -1.60%
EPS 22.69 18.33 21.16 26.23 22.44 7.10 -1.21%
DPS 0.00 0.00 0.00 0.00 5.76 0.00 -
NAPS 1.63 1.46 1.93 2.21 1.98 1.82 0.11%
Adjusted Per Share Value based on latest NOSH - 35,012
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 45.97 38.62 30.12 28.90 20.93 5.53 -2.20%
EPS 5.88 4.71 3.88 3.85 3.29 1.03 -1.81%
DPS 0.00 0.00 0.00 0.00 0.84 0.00 -
NAPS 0.4224 0.3753 0.3538 0.3241 0.2901 0.2652 -0.48%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 1.50 1.44 1.43 1.57 2.30 0.00 -
P/RPS 0.85 0.96 0.87 0.80 1.61 0.00 -100.00%
P/EPS 6.61 7.86 6.76 5.98 10.25 0.00 -100.00%
EY 15.13 12.73 14.80 16.71 9.75 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.92 0.99 0.74 0.71 1.16 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 26/11/04 19/11/03 26/11/02 29/11/01 29/11/00 - -
Price 1.56 1.55 1.48 1.54 2.09 0.00 -
P/RPS 0.88 1.03 0.90 0.78 1.46 0.00 -100.00%
P/EPS 6.87 8.46 6.99 5.87 9.32 0.00 -100.00%
EY 14.55 11.82 14.30 17.03 10.74 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 2.76 0.00 -
P/NAPS 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