[UCHITEC] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
15-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -0.03%
YoY- 20.31%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 142,280 131,884 134,078 132,854 131,448 115,352 114,830 15.37%
PBT 78,004 74,872 75,389 74,486 74,324 64,537 63,437 14.79%
Tax -720 -1,294 -2,172 -3,106 -2,924 -1,778 -2,322 -54.22%
NP 77,284 73,578 73,217 71,380 71,400 62,759 61,114 16.95%
-
NP to SH 77,284 73,578 73,217 71,380 71,400 62,759 61,114 16.95%
-
Tax Rate 0.92% 1.73% 2.88% 4.17% 3.93% 2.76% 3.66% -
Total Cost 64,996 58,306 60,861 61,474 60,048 52,593 53,716 13.56%
-
Net Worth 197,304 176,852 191,129 168,903 194,260 174,431 199,602 -0.76%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 73,688 127,419 95,467 190,595 141,725 188,715 -
Div Payout % - 100.15% 174.03% 133.74% 266.94% 225.83% 308.79% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 197,304 176,852 191,129 168,903 194,260 174,431 199,602 -0.76%
NOSH 372,273 368,442 367,556 367,181 366,529 363,398 362,913 1.71%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 54.32% 55.79% 54.61% 53.73% 54.32% 54.41% 53.22% -
ROE 39.17% 41.60% 38.31% 42.26% 36.75% 35.98% 30.62% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 38.22 35.79 36.48 36.18 35.86 31.74 31.64 13.43%
EPS 20.76 19.97 19.92 19.44 19.48 17.27 16.84 14.98%
DPS 0.00 20.00 34.67 26.00 52.00 39.00 52.00 -
NAPS 0.53 0.48 0.52 0.46 0.53 0.48 0.55 -2.44%
Adjusted Per Share Value based on latest NOSH - 367,078
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 30.72 28.48 28.95 28.69 28.38 24.91 24.79 15.38%
EPS 16.69 15.89 15.81 15.41 15.42 13.55 13.20 16.94%
DPS 0.00 15.91 27.51 20.61 41.15 30.60 40.75 -
NAPS 0.426 0.3819 0.4127 0.3647 0.4195 0.3766 0.431 -0.77%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 3.20 3.00 3.00 2.94 2.65 2.29 2.00 -
P/RPS 8.37 8.38 8.22 8.13 7.39 7.21 6.32 20.61%
P/EPS 15.41 15.02 15.06 15.12 13.60 13.26 11.88 18.95%
EY 6.49 6.66 6.64 6.61 7.35 7.54 8.42 -15.94%
DY 0.00 6.67 11.56 8.84 19.62 17.03 26.00 -
P/NAPS 6.04 6.25 5.77 6.39 5.00 4.77 3.64 40.20%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 24/02/06 23/11/05 15/08/05 27/05/05 28/02/05 25/11/04 -
Price 3.22 3.30 3.10 3.04 2.85 2.48 2.22 -
P/RPS 8.43 9.22 8.50 8.40 7.95 7.81 7.02 12.99%
P/EPS 15.51 16.52 15.56 15.64 14.63 14.36 13.18 11.47%
EY 6.45 6.05 6.43 6.39 6.84 6.96 7.59 -10.29%
DY 0.00 6.06 11.18 8.55 18.25 15.73 23.42 -
P/NAPS 6.08 6.88 5.96 6.61 5.38 5.17 4.04 31.35%

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