[UPA] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 5.01%
YoY- 9.14%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 130,099 121,362 93,680 83,075 63,489 60,630 36,044 23.84%
PBT 19,723 20,282 14,644 13,242 11,170 10,592 6,171 21.35%
Tax -4,619 -4,914 -2,466 -3,930 -2,638 -2,419 -367 52.48%
NP 15,104 15,368 12,178 9,312 8,532 8,173 5,804 17.27%
-
NP to SH 15,105 15,368 12,178 9,312 8,532 8,173 5,804 17.27%
-
Tax Rate 23.42% 24.23% 16.84% 29.68% 23.62% 22.84% 5.95% -
Total Cost 114,995 105,994 81,502 73,763 54,957 52,457 30,240 24.92%
-
Net Worth 120,140 107,350 93,672 43,723 80,116 72,449 65,046 10.76%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 6,274 - - - - - - -
Div Payout % 41.54% - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 120,140 107,350 93,672 43,723 80,116 72,449 65,046 10.76%
NOSH 63,566 62,412 61,626 43,723 34,985 34,999 34,971 10.46%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.61% 12.66% 13.00% 11.21% 13.44% 13.48% 16.10% -
ROE 12.57% 14.32% 13.00% 21.30% 10.65% 11.28% 8.92% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 204.67 194.45 152.01 190.00 181.47 173.23 103.07 12.10%
EPS 23.76 24.62 19.76 21.30 24.39 23.35 16.60 6.15%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.72 1.52 1.00 2.29 2.07 1.86 0.26%
Adjusted Per Share Value based on latest NOSH - 43,723
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 56.56 52.77 40.73 36.12 27.60 26.36 15.67 23.84%
EPS 6.57 6.68 5.29 4.05 3.71 3.55 2.52 17.30%
DPS 2.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5223 0.4667 0.4073 0.1901 0.3483 0.315 0.2828 10.76%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.59 1.82 1.51 1.43 1.92 1.52 3.12 -
P/RPS 0.78 0.94 0.99 0.75 1.06 0.88 3.03 -20.23%
P/EPS 6.69 7.39 7.64 6.71 7.87 6.51 18.80 -15.81%
EY 14.95 13.53 13.09 14.89 12.70 15.36 5.32 18.78%
DY 6.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.06 0.99 1.43 0.84 0.73 1.68 -10.90%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 26/05/05 27/05/04 29/05/03 30/05/02 31/05/01 - -
Price 1.65 1.81 1.36 1.56 2.00 1.51 0.00 -
P/RPS 0.81 0.93 0.89 0.82 1.10 0.87 0.00 -
P/EPS 6.94 7.35 6.88 7.32 8.20 6.47 0.00 -
EY 14.40 13.60 14.53 13.65 12.19 15.46 0.00 -
DY 6.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.05 0.89 1.56 0.87 0.73 0.00 -

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