[UCHITEC] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 34.18%
YoY- -78.74%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 96,036 83,139 83,816 81,000 72,552 122,898 129,437 -18.05%
PBT 40,320 27,710 23,257 16,200 12,584 60,708 66,128 -28.11%
Tax -504 -758 -1,093 -1,328 -1,500 -1,960 -2,520 -65.83%
NP 39,816 26,952 22,164 14,872 11,084 58,748 63,608 -26.84%
-
NP to SH 39,816 26,952 22,164 14,872 11,084 58,748 63,608 -26.84%
-
Tax Rate 1.25% 2.74% 4.70% 8.20% 11.92% 3.23% 3.81% -
Total Cost 56,220 56,187 61,652 66,128 61,468 64,150 65,829 -9.99%
-
Net Worth 174,566 163,126 163,261 156,155 173,649 170,930 182,339 -2.86%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 22,244 14,841 - - 44,590 29,769 -
Div Payout % - 82.53% 66.96% - - 75.90% 46.80% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 174,566 163,126 163,261 156,155 173,649 170,930 182,339 -2.86%
NOSH 371,417 370,742 371,049 371,800 369,466 371,587 372,121 -0.12%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 41.46% 32.42% 26.44% 18.36% 15.28% 47.80% 49.14% -
ROE 22.81% 16.52% 13.58% 9.52% 6.38% 34.37% 34.88% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 25.86 22.42 22.59 21.79 19.64 33.07 34.78 -17.94%
EPS 10.72 7.27 5.97 4.00 3.00 15.81 17.09 -26.74%
DPS 0.00 6.00 4.00 0.00 0.00 12.00 8.00 -
NAPS 0.47 0.44 0.44 0.42 0.47 0.46 0.49 -2.74%
Adjusted Per Share Value based on latest NOSH - 370,238
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 20.74 17.95 18.10 17.49 15.67 26.54 27.95 -18.05%
EPS 8.60 5.82 4.79 3.21 2.39 12.69 13.73 -26.81%
DPS 0.00 4.80 3.20 0.00 0.00 9.63 6.43 -
NAPS 0.3769 0.3522 0.3525 0.3372 0.375 0.3691 0.3937 -2.86%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.38 1.34 1.29 1.13 1.07 0.92 1.08 -
P/RPS 5.34 5.98 5.71 5.19 5.45 2.78 3.10 43.74%
P/EPS 12.87 18.43 21.60 28.25 35.67 5.82 6.32 60.72%
EY 7.77 5.43 4.63 3.54 2.80 17.18 15.83 -37.80%
DY 0.00 4.48 3.10 0.00 0.00 13.04 7.41 -
P/NAPS 2.94 3.05 2.93 2.69 2.28 2.00 2.20 21.34%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 25/11/09 25/08/09 15/05/09 25/02/09 01/12/08 -
Price 1.23 1.27 1.52 1.30 1.30 0.75 0.94 -
P/RPS 4.76 5.66 6.73 5.97 6.62 2.27 2.70 45.98%
P/EPS 11.47 17.47 25.45 32.50 43.33 4.74 5.50 63.30%
EY 8.72 5.72 3.93 3.08 2.31 21.08 18.18 -38.75%
DY 0.00 4.72 2.63 0.00 0.00 16.00 8.51 -
P/NAPS 2.62 2.89 3.45 3.10 2.77 1.63 1.92 23.05%

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