[UCHITEC] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
14-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 4.19%
YoY- 15.2%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 158,256 155,816 153,197 154,200 148,536 142,280 131,884 12.95%
PBT 85,810 85,428 85,458 86,577 83,428 78,004 74,872 9.54%
Tax -302 -972 -1,570 -2,233 -2,474 -720 -1,294 -62.19%
NP 85,508 84,456 83,888 84,344 80,954 77,284 73,578 10.56%
-
NP to SH 85,508 84,456 83,888 84,344 80,954 77,284 73,578 10.56%
-
Tax Rate 0.35% 1.14% 1.84% 2.58% 2.97% 0.92% 1.73% -
Total Cost 72,748 71,360 69,309 69,856 67,582 64,996 58,306 15.94%
-
Net Worth 175,803 213,008 194,133 208,993 186,358 197,304 176,852 -0.39%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 100,800 49,760 - - 73,688 -
Div Payout % - - 120.16% 59.00% - - 100.15% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 175,803 213,008 194,133 208,993 186,358 197,304 176,852 -0.39%
NOSH 374,050 373,699 373,333 373,203 372,716 372,273 368,442 1.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 54.03% 54.20% 54.76% 54.70% 54.50% 54.32% 55.79% -
ROE 48.64% 39.65% 43.21% 40.36% 43.44% 39.17% 41.60% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 42.31 41.70 41.03 41.32 39.85 38.22 35.79 11.83%
EPS 22.86 22.60 22.47 22.60 21.72 20.76 19.97 9.45%
DPS 0.00 0.00 27.00 13.33 0.00 0.00 20.00 -
NAPS 0.47 0.57 0.52 0.56 0.50 0.53 0.48 -1.39%
Adjusted Per Share Value based on latest NOSH - 372,847
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 34.17 33.64 33.08 33.30 32.07 30.72 28.48 12.94%
EPS 18.46 18.24 18.11 18.21 17.48 16.69 15.89 10.54%
DPS 0.00 0.00 21.77 10.74 0.00 0.00 15.91 -
NAPS 0.3796 0.4599 0.4192 0.4513 0.4024 0.426 0.3819 -0.40%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.12 3.16 3.12 3.10 3.28 3.20 3.00 -
P/RPS 7.37 7.58 7.60 7.50 8.23 8.37 8.38 -8.22%
P/EPS 13.65 13.98 13.89 13.72 15.10 15.41 15.02 -6.19%
EY 7.33 7.15 7.20 7.29 6.62 6.49 6.66 6.61%
DY 0.00 0.00 8.65 4.30 0.00 0.00 6.67 -
P/NAPS 6.64 5.54 6.00 5.54 6.56 6.04 6.25 4.12%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 14/08/07 28/05/07 27/02/07 14/11/06 23/08/06 26/05/06 24/02/06 -
Price 3.02 3.24 3.12 3.18 3.14 3.22 3.30 -
P/RPS 7.14 7.77 7.60 7.70 7.88 8.43 9.22 -15.71%
P/EPS 13.21 14.34 13.89 14.07 14.46 15.51 16.52 -13.88%
EY 7.57 6.98 7.20 7.11 6.92 6.45 6.05 16.16%
DY 0.00 0.00 8.65 4.19 0.00 0.00 6.06 -
P/NAPS 6.43 5.68 6.00 5.68 6.28 6.08 6.88 -4.42%

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