[UCHITEC] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -71.56%
YoY- 26.27%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 131,884 100,559 66,427 32,862 115,352 86,123 55,985 76.76%
PBT 74,872 56,542 37,243 18,581 64,537 47,578 30,598 81.29%
Tax -1,294 -1,629 -1,553 -731 -1,778 -1,742 -933 24.29%
NP 73,578 54,913 35,690 17,850 62,759 45,836 29,665 82.92%
-
NP to SH 73,578 54,913 35,690 17,850 62,759 45,836 29,665 82.92%
-
Tax Rate 1.73% 2.88% 4.17% 3.93% 2.76% 3.66% 3.05% -
Total Cost 58,306 45,646 30,737 15,012 52,593 40,287 26,320 69.68%
-
Net Worth 176,852 191,129 168,903 194,260 174,431 199,602 184,952 -2.93%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 73,688 95,564 47,733 47,648 141,725 141,536 116,048 -26.06%
Div Payout % 100.15% 174.03% 133.74% 266.94% 225.83% 308.79% 391.20% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 176,852 191,129 168,903 194,260 174,431 199,602 184,952 -2.93%
NOSH 368,442 367,556 367,181 366,529 363,398 362,913 362,652 1.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 55.79% 54.61% 53.73% 54.32% 54.41% 53.22% 52.99% -
ROE 41.60% 28.73% 21.13% 9.19% 35.98% 22.96% 16.04% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 35.79 27.36 18.09 8.97 31.74 23.73 15.44 74.88%
EPS 19.97 14.94 9.72 4.87 17.27 12.63 8.18 81.01%
DPS 20.00 26.00 13.00 13.00 39.00 39.00 32.00 -26.83%
NAPS 0.48 0.52 0.46 0.53 0.48 0.55 0.51 -3.95%
Adjusted Per Share Value based on latest NOSH - 366,529
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 28.48 21.72 14.35 7.10 24.91 18.60 12.09 76.76%
EPS 15.89 11.86 7.71 3.86 13.55 9.90 6.41 82.86%
DPS 15.91 20.64 10.31 10.29 30.61 30.57 25.06 -26.07%
NAPS 0.3819 0.4128 0.3648 0.4195 0.3767 0.4311 0.3994 -2.93%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 3.00 3.00 2.94 2.65 2.29 2.00 1.77 -
P/RPS 8.38 10.97 16.25 29.56 7.21 8.43 11.47 -18.83%
P/EPS 15.02 20.08 30.25 54.41 13.26 15.84 21.64 -21.55%
EY 6.66 4.98 3.31 1.84 7.54 6.32 4.62 27.52%
DY 6.67 8.67 4.42 4.91 17.03 19.50 18.08 -48.46%
P/NAPS 6.25 5.77 6.39 5.00 4.77 3.64 3.47 47.87%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 23/11/05 15/08/05 27/05/05 28/02/05 25/11/04 23/08/04 -
Price 3.30 3.10 3.04 2.85 2.48 2.22 1.79 -
P/RPS 9.22 11.33 16.80 31.79 7.81 9.35 11.60 -14.15%
P/EPS 16.52 20.75 31.28 58.52 14.36 17.58 21.88 -17.04%
EY 6.05 4.82 3.20 1.71 6.96 5.69 4.57 20.50%
DY 6.06 8.39 4.28 4.56 15.73 17.57 17.88 -51.29%
P/NAPS 6.88 5.96 6.61 5.38 5.17 4.04 3.51 56.43%

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