[UCHITEC] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 11.66%
YoY- 140.62%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 105,232 99,864 100,883 105,712 97,964 96,036 83,139 17.06%
PBT 51,668 48,840 52,940 54,328 48,658 40,320 27,710 51.66%
Tax -1,020 -1,000 -362 -997 -898 -504 -758 21.95%
NP 50,648 47,840 52,578 53,330 47,760 39,816 26,952 52.45%
-
NP to SH 50,648 47,840 52,578 53,330 47,760 39,816 26,952 52.45%
-
Tax Rate 1.97% 2.05% 0.68% 1.84% 1.85% 1.25% 2.74% -
Total Cost 54,584 52,024 48,305 52,381 50,204 56,220 56,187 -1.91%
-
Net Worth 177,194 188,259 181,687 185,347 174,279 174,566 163,126 5.68%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 44,494 24,713 - - 22,244 -
Div Payout % - - 84.63% 46.34% - - 82.53% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 177,194 188,259 181,687 185,347 174,279 174,566 163,126 5.68%
NOSH 369,154 369,135 370,789 370,695 370,807 371,417 370,742 -0.28%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 48.13% 47.91% 52.12% 50.45% 48.75% 41.46% 32.42% -
ROE 28.58% 25.41% 28.94% 28.77% 27.40% 22.81% 16.52% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 28.51 27.05 27.21 28.52 26.42 25.86 22.42 17.42%
EPS 13.72 12.96 14.18 14.39 12.88 10.72 7.27 52.89%
DPS 0.00 0.00 12.00 6.67 0.00 0.00 6.00 -
NAPS 0.48 0.51 0.49 0.50 0.47 0.47 0.44 5.98%
Adjusted Per Share Value based on latest NOSH - 370,528
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.72 21.56 21.78 22.83 21.15 20.74 17.95 17.06%
EPS 10.94 10.33 11.35 11.52 10.31 8.60 5.82 52.48%
DPS 0.00 0.00 9.61 5.34 0.00 0.00 4.80 -
NAPS 0.3826 0.4065 0.3923 0.4002 0.3763 0.3769 0.3522 5.69%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.35 1.47 1.30 1.37 1.29 1.38 1.34 -
P/RPS 4.74 5.43 4.78 4.80 4.88 5.34 5.98 -14.38%
P/EPS 9.84 11.34 9.17 9.52 10.02 12.87 18.43 -34.26%
EY 10.16 8.82 10.91 10.50 9.98 7.77 5.43 52.01%
DY 0.00 0.00 9.23 4.87 0.00 0.00 4.48 -
P/NAPS 2.81 2.88 2.65 2.74 2.74 2.94 3.05 -5.33%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 23/05/11 25/02/11 23/11/10 19/08/10 26/05/10 24/02/10 -
Price 1.24 1.39 1.29 1.31 1.41 1.23 1.27 -
P/RPS 4.35 5.14 4.74 4.59 5.34 4.76 5.66 -16.13%
P/EPS 9.04 10.73 9.10 9.11 10.95 11.47 17.47 -35.62%
EY 11.06 9.32 10.99 10.98 9.13 8.72 5.72 55.39%
DY 0.00 0.00 9.30 5.09 0.00 0.00 4.72 -
P/NAPS 2.58 2.73 2.63 2.62 3.00 2.62 2.89 -7.30%

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