[UPA] YoY TTM 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- -3.2%
YoY- 1.24%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 121,785 131,098 144,749 136,539 130,099 121,362 93,680 4.46%
PBT 19,398 19,112 19,752 19,805 19,723 20,282 14,644 4.79%
Tax -4,194 -4,596 -3,073 -4,510 -4,619 -4,914 -2,466 9.25%
NP 15,204 14,516 16,679 15,295 15,104 15,368 12,178 3.76%
-
NP to SH 14,504 14,526 16,493 15,293 15,105 15,368 12,178 2.95%
-
Tax Rate 21.62% 24.05% 15.56% 22.77% 23.42% 24.23% 16.84% -
Total Cost 106,581 116,582 128,070 121,244 114,995 105,994 81,502 4.57%
-
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 6,638 6,656 23,162 6,631 6,274 - - -
Div Payout % 45.77% 45.83% 140.44% 43.36% 41.54% - - -
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 12.48% 11.07% 11.52% 11.20% 11.61% 12.66% 13.00% -
ROE 8.97% 9.48% 11.43% 11.56% 12.57% 14.32% 13.00% -
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 183.00 196.78 217.66 207.50 204.67 194.45 152.01 3.13%
EPS 21.79 21.80 24.80 23.24 23.76 24.62 19.76 1.64%
DPS 10.00 10.00 34.83 10.00 10.00 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 52.95 57.00 62.93 59.36 56.56 52.77 40.73 4.46%
EPS 6.31 6.32 7.17 6.65 6.57 6.68 5.29 2.98%
DPS 2.89 2.89 10.07 2.88 2.73 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 0.77 0.66 0.62 0.72 0.78 0.94 0.99 -4.10%
P/EPS 6.47 5.96 5.44 6.41 6.69 7.39 7.64 -2.73%
EY 15.46 16.77 18.37 15.60 14.95 13.53 13.09 2.81%
DY 7.09 7.69 25.80 6.71 6.29 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 0.80 0.66 0.68 0.69 0.81 0.93 0.89 -1.76%
P/EPS 6.70 5.96 5.93 6.15 6.94 7.35 6.88 -0.44%
EY 14.93 16.77 16.87 16.25 14.40 13.60 14.53 0.45%
DY 6.85 7.69 23.69 6.99 6.06 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