[UCHITEC] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 34.85%
YoY- -6.91%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 65,925 39,987 22,029 103,306 78,312 52,616 24,966 90.70%
PBT 31,527 19,646 11,214 49,690 37,047 25,834 12,210 87.88%
Tax -784 -507 -279 -747 -753 -510 -250 113.80%
NP 30,743 19,139 10,935 48,943 36,294 25,324 11,960 87.32%
-
NP to SH 30,743 19,139 10,935 48,943 36,294 25,324 11,960 87.32%
-
Tax Rate 2.49% 2.58% 2.49% 1.50% 2.03% 1.97% 2.05% -
Total Cost 35,182 20,848 11,094 54,363 42,018 27,292 13,006 93.78%
-
Net Worth 192,143 181,044 199,489 188,384 191,992 177,194 188,259 1.36%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 18,475 - - 44,325 18,460 - - -
Div Payout % 60.10% - - 90.57% 50.86% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 192,143 181,044 199,489 188,384 191,992 177,194 188,259 1.36%
NOSH 369,507 369,478 369,425 369,381 369,216 369,154 369,135 0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 46.63% 47.86% 49.64% 47.38% 46.35% 48.13% 47.91% -
ROE 16.00% 10.57% 5.48% 25.98% 18.90% 14.29% 6.35% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 17.84 10.82 5.96 27.97 21.21 14.25 6.76 90.63%
EPS 8.32 5.18 2.96 13.25 9.83 6.86 3.24 87.20%
DPS 5.00 0.00 0.00 12.00 5.00 0.00 0.00 -
NAPS 0.52 0.49 0.54 0.51 0.52 0.48 0.51 1.29%
Adjusted Per Share Value based on latest NOSH - 369,853
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.23 8.63 4.76 22.31 16.91 11.36 5.39 90.68%
EPS 6.64 4.13 2.36 10.57 7.84 5.47 2.58 87.47%
DPS 3.99 0.00 0.00 9.57 3.99 0.00 0.00 -
NAPS 0.4149 0.3909 0.4307 0.4068 0.4146 0.3826 0.4065 1.36%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.18 1.19 1.21 1.09 1.18 1.35 1.47 -
P/RPS 6.61 11.00 20.29 3.90 5.56 9.47 21.73 -54.67%
P/EPS 14.18 22.97 40.88 8.23 12.00 19.68 45.37 -53.84%
EY 7.05 4.35 2.45 12.16 8.33 5.08 2.20 116.89%
DY 4.24 0.00 0.00 11.01 4.24 0.00 0.00 -
P/NAPS 2.27 2.43 2.24 2.14 2.27 2.81 2.88 -14.63%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 27/08/12 23/05/12 28/02/12 21/11/11 25/08/11 23/05/11 -
Price 1.13 1.18 1.23 1.17 1.17 1.24 1.39 -
P/RPS 6.33 10.90 20.63 4.18 5.52 8.70 20.55 -54.29%
P/EPS 13.58 22.78 41.55 8.83 11.90 18.08 42.90 -53.45%
EY 7.36 4.39 2.41 11.32 8.40 5.53 2.33 114.83%
DY 4.42 0.00 0.00 10.26 4.27 0.00 0.00 -
P/NAPS 2.17 2.41 2.28 2.29 2.25 2.58 2.73 -14.15%

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