[UCHITEC] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -5.04%
YoY- -12.04%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 122,898 129,437 140,722 147,264 156,875 157,736 158,256 -15.44%
PBT 60,708 66,128 72,812 76,744 78,749 82,365 85,810 -20.51%
Tax -1,960 -2,520 -2,872 -2,456 -521 -382 -302 245.96%
NP 58,748 63,608 69,940 74,288 78,228 81,982 85,508 -22.04%
-
NP to SH 58,748 63,608 69,940 74,288 78,228 81,982 85,508 -22.04%
-
Tax Rate 3.23% 3.81% 3.94% 3.20% 0.66% 0.46% 0.35% -
Total Cost 64,150 65,829 70,782 72,976 78,647 75,753 72,748 -8.00%
-
Net Worth 170,930 182,339 167,587 198,450 176,003 194,721 175,803 -1.84%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 44,590 29,769 - - 74,895 49,928 - -
Div Payout % 75.90% 46.80% - - 95.74% 60.90% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 170,930 182,339 167,587 198,450 176,003 194,721 175,803 -1.84%
NOSH 371,587 372,121 372,417 374,435 374,475 374,464 374,050 -0.43%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 47.80% 49.14% 49.70% 50.45% 49.87% 51.97% 54.03% -
ROE 34.37% 34.88% 41.73% 37.43% 44.45% 42.10% 48.64% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 33.07 34.78 37.79 39.33 41.89 42.12 42.31 -15.08%
EPS 15.81 17.09 18.78 19.84 20.89 21.89 22.86 -21.70%
DPS 12.00 8.00 0.00 0.00 20.00 13.33 0.00 -
NAPS 0.46 0.49 0.45 0.53 0.47 0.52 0.47 -1.41%
Adjusted Per Share Value based on latest NOSH - 374,435
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 26.54 27.95 30.39 31.80 33.87 34.06 34.17 -15.43%
EPS 12.69 13.73 15.10 16.04 16.89 17.70 18.46 -22.02%
DPS 9.63 6.43 0.00 0.00 16.17 10.78 0.00 -
NAPS 0.3691 0.3937 0.3619 0.4285 0.38 0.4205 0.3796 -1.84%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.92 1.08 2.01 1.85 2.67 2.98 3.12 -
P/RPS 2.78 3.10 5.32 4.70 6.37 7.07 7.37 -47.63%
P/EPS 5.82 6.32 10.70 9.32 12.78 13.61 13.65 -43.20%
EY 17.18 15.83 9.34 10.72 7.82 7.35 7.33 75.99%
DY 13.04 7.41 0.00 0.00 7.49 4.47 0.00 -
P/NAPS 2.00 2.20 4.47 3.49 5.68 5.73 6.64 -54.90%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 01/12/08 28/08/08 27/05/08 28/02/08 30/10/07 14/08/07 -
Price 0.75 0.94 1.48 2.28 2.10 2.95 3.02 -
P/RPS 2.27 2.70 3.92 5.80 5.01 7.00 7.14 -53.25%
P/EPS 4.74 5.50 7.88 11.49 10.05 13.47 13.21 -49.34%
EY 21.08 18.18 12.69 8.70 9.95 7.42 7.57 97.31%
DY 16.00 8.51 0.00 0.00 9.52 4.52 0.00 -
P/NAPS 1.63 1.92 3.29 4.30 4.47 5.67 6.43 -59.77%

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