[UCHITEC] QoQ Cumulative 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- 23.15%
YoY- -24.9%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 62,862 40,500 18,138 122,898 97,078 70,361 36,816 42.81%
PBT 17,443 8,100 3,146 60,708 49,596 36,406 19,186 -6.14%
Tax -820 -664 -375 -1,960 -1,890 -1,436 -614 21.25%
NP 16,623 7,436 2,771 58,748 47,706 34,970 18,572 -7.11%
-
NP to SH 16,623 7,436 2,771 58,748 47,706 34,970 18,572 -7.11%
-
Tax Rate 4.70% 8.20% 11.92% 3.23% 3.81% 3.94% 3.20% -
Total Cost 46,239 33,064 15,367 64,150 49,372 35,391 18,244 85.78%
-
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 11,131 - - 44,590 22,327 - - -
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 10.18% 4.76% 1.60% 34.37% 26.16% 20.87% 9.36% -
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 16.94 10.89 4.91 33.07 26.09 18.89 9.83 43.69%
EPS 4.48 2.00 0.75 15.81 12.82 9.39 4.96 -6.55%
DPS 3.00 0.00 0.00 12.00 6.00 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 13.58 8.75 3.92 26.55 20.97 15.20 7.95 42.85%
EPS 3.59 1.61 0.60 12.69 10.31 7.55 4.01 -7.10%
DPS 2.40 0.00 0.00 9.63 4.82 0.00 0.00 -
NAPS 0.3527 0.3373 0.3751 0.3692 0.3939 0.362 0.4287 -12.18%
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 7.61 10.37 21.80 2.78 4.14 10.64 18.82 -45.28%
P/EPS 28.79 56.50 142.67 5.82 8.42 21.41 37.30 -15.84%
EY 3.47 1.77 0.70 17.18 11.87 4.67 2.68 18.77%
DY 2.33 0.00 0.00 13.04 5.56 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 8.97 11.93 26.48 2.27 3.60 7.83 23.19 -46.88%
P/EPS 33.93 65.00 173.33 4.74 7.33 15.76 45.97 -18.31%
EY 2.95 1.54 0.58 21.08 13.64 6.34 2.18 22.31%
DY 1.97 0.00 0.00 16.00 6.38 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