[UCHITEC] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 31.45%
YoY- 95.08%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 78,312 52,616 24,966 100,883 79,284 48,982 24,009 119.78%
PBT 37,047 25,834 12,210 52,940 40,746 24,329 10,080 137.96%
Tax -753 -510 -250 -362 -748 -449 -126 228.96%
NP 36,294 25,324 11,960 52,578 39,998 23,880 9,954 136.70%
-
NP to SH 36,294 25,324 11,960 52,578 39,998 23,880 9,954 136.70%
-
Tax Rate 2.03% 1.97% 2.05% 0.68% 1.84% 1.85% 1.25% -
Total Cost 42,018 27,292 13,006 48,305 39,286 25,102 14,055 107.38%
-
Net Worth 191,992 177,194 188,259 181,687 185,347 174,279 174,566 6.54%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 18,460 - - 44,494 18,534 - - -
Div Payout % 50.86% - - 84.63% 46.34% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 191,992 177,194 188,259 181,687 185,347 174,279 174,566 6.54%
NOSH 369,216 369,154 369,135 370,789 370,695 370,807 371,417 -0.39%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 46.35% 48.13% 47.91% 52.12% 50.45% 48.75% 41.46% -
ROE 18.90% 14.29% 6.35% 28.94% 21.58% 13.70% 5.70% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 21.21 14.25 6.76 27.21 21.39 13.21 6.46 120.74%
EPS 9.83 6.86 3.24 14.18 10.79 6.44 2.68 137.64%
DPS 5.00 0.00 0.00 12.00 5.00 0.00 0.00 -
NAPS 0.52 0.48 0.51 0.49 0.50 0.47 0.47 6.96%
Adjusted Per Share Value based on latest NOSH - 371,091
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.92 11.37 5.39 21.79 17.13 10.58 5.19 119.70%
EPS 7.84 5.47 2.58 11.36 8.64 5.16 2.15 136.72%
DPS 3.99 0.00 0.00 9.61 4.00 0.00 0.00 -
NAPS 0.4147 0.3828 0.4067 0.3925 0.4004 0.3765 0.3771 6.53%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.18 1.35 1.47 1.30 1.37 1.29 1.38 -
P/RPS 5.56 9.47 21.73 4.78 6.41 9.77 21.35 -59.18%
P/EPS 12.00 19.68 45.37 9.17 12.70 20.03 51.49 -62.09%
EY 8.33 5.08 2.20 10.91 7.88 4.99 1.94 163.94%
DY 4.24 0.00 0.00 9.23 3.65 0.00 0.00 -
P/NAPS 2.27 2.81 2.88 2.65 2.74 2.74 2.94 -15.82%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 25/08/11 23/05/11 25/02/11 23/11/10 19/08/10 26/05/10 -
Price 1.17 1.24 1.39 1.29 1.31 1.41 1.23 -
P/RPS 5.52 8.70 20.55 4.74 6.12 10.67 19.03 -56.14%
P/EPS 11.90 18.08 42.90 9.10 12.14 21.89 45.90 -59.30%
EY 8.40 5.53 2.33 10.99 8.24 4.57 2.18 145.57%
DY 4.27 0.00 0.00 9.30 3.82 0.00 0.00 -
P/NAPS 2.25 2.58 2.73 2.63 2.62 3.00 2.62 -9.64%

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