[UCHITEC] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -7.64%
YoY- -24.9%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 83,816 81,000 72,552 122,898 129,437 140,722 147,264 -31.29%
PBT 23,257 16,200 12,584 60,708 66,128 72,812 76,744 -54.85%
Tax -1,093 -1,328 -1,500 -1,960 -2,520 -2,872 -2,456 -41.68%
NP 22,164 14,872 11,084 58,748 63,608 69,940 74,288 -55.31%
-
NP to SH 22,164 14,872 11,084 58,748 63,608 69,940 74,288 -55.31%
-
Tax Rate 4.70% 8.20% 11.92% 3.23% 3.81% 3.94% 3.20% -
Total Cost 61,652 66,128 61,468 64,150 65,829 70,782 72,976 -10.62%
-
Net Worth 163,261 156,155 173,649 170,930 182,339 167,587 198,450 -12.19%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 14,841 - - 44,590 29,769 - - -
Div Payout % 66.96% - - 75.90% 46.80% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 163,261 156,155 173,649 170,930 182,339 167,587 198,450 -12.19%
NOSH 371,049 371,800 369,466 371,587 372,121 372,417 374,435 -0.60%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 26.44% 18.36% 15.28% 47.80% 49.14% 49.70% 50.45% -
ROE 13.58% 9.52% 6.38% 34.37% 34.88% 41.73% 37.43% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 22.59 21.79 19.64 33.07 34.78 37.79 39.33 -30.87%
EPS 5.97 4.00 3.00 15.81 17.09 18.78 19.84 -55.06%
DPS 4.00 0.00 0.00 12.00 8.00 0.00 0.00 -
NAPS 0.44 0.42 0.47 0.46 0.49 0.45 0.53 -11.65%
Adjusted Per Share Value based on latest NOSH - 371,784
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 18.10 17.49 15.67 26.54 27.95 30.39 31.80 -31.29%
EPS 4.79 3.21 2.39 12.69 13.73 15.10 16.04 -55.28%
DPS 3.20 0.00 0.00 9.63 6.43 0.00 0.00 -
NAPS 0.3525 0.3372 0.375 0.3691 0.3937 0.3619 0.4285 -12.19%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.29 1.13 1.07 0.92 1.08 2.01 1.85 -
P/RPS 5.71 5.19 5.45 2.78 3.10 5.32 4.70 13.84%
P/EPS 21.60 28.25 35.67 5.82 6.32 10.70 9.32 75.03%
EY 4.63 3.54 2.80 17.18 15.83 9.34 10.72 -42.83%
DY 3.10 0.00 0.00 13.04 7.41 0.00 0.00 -
P/NAPS 2.93 2.69 2.28 2.00 2.20 4.47 3.49 -10.99%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 25/08/09 15/05/09 25/02/09 01/12/08 28/08/08 27/05/08 -
Price 1.52 1.30 1.30 0.75 0.94 1.48 2.28 -
P/RPS 6.73 5.97 6.62 2.27 2.70 3.92 5.80 10.41%
P/EPS 25.45 32.50 43.33 4.74 5.50 7.88 11.49 69.83%
EY 3.93 3.08 2.31 21.08 18.18 12.69 8.70 -41.09%
DY 2.63 0.00 0.00 16.00 8.51 0.00 0.00 -
P/NAPS 3.45 3.10 2.77 1.63 1.92 3.29 4.30 -13.64%

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