[UCHITEC] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 27.13%
YoY- 39.03%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 101,840 100,883 99,561 91,621 89,010 83,139 88,682 9.67%
PBT 55,070 52,940 51,013 43,939 34,644 27,710 28,555 54.99%
Tax -486 -362 -686 -543 -509 -758 -890 -33.21%
NP 54,584 52,578 50,327 43,396 34,135 26,952 27,665 57.37%
-
NP to SH 54,584 52,578 50,327 43,396 34,135 26,952 27,665 57.37%
-
Tax Rate 0.88% 0.68% 1.34% 1.24% 1.47% 2.74% 3.12% -
Total Cost 47,256 48,305 49,234 48,225 54,875 56,187 61,017 -15.67%
-
Net Worth 188,259 181,834 185,264 174,539 174,566 163,496 162,995 10.09%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 44,502 44,502 29,673 22,260 22,260 22,260 33,420 21.05%
Div Payout % 81.53% 84.64% 58.96% 51.30% 65.21% 82.59% 120.80% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 188,259 181,834 185,264 174,539 174,566 163,496 162,995 10.09%
NOSH 369,135 371,091 370,528 371,360 371,417 371,582 370,443 -0.23%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 53.60% 52.12% 50.55% 47.36% 38.35% 32.42% 31.20% -
ROE 28.99% 28.92% 27.16% 24.86% 19.55% 16.48% 16.97% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 27.59 27.19 26.87 24.67 23.96 22.37 23.94 9.93%
EPS 14.79 14.17 13.58 11.69 9.19 7.25 7.47 57.74%
DPS 12.00 12.00 8.00 6.00 6.00 6.00 9.00 21.16%
NAPS 0.51 0.49 0.50 0.47 0.47 0.44 0.44 10.35%
Adjusted Per Share Value based on latest NOSH - 371,360
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 22.00 21.79 21.51 19.79 19.23 17.96 19.16 9.66%
EPS 11.79 11.36 10.87 9.37 7.37 5.82 5.98 57.29%
DPS 9.61 9.61 6.41 4.81 4.81 4.81 7.22 21.02%
NAPS 0.4067 0.3928 0.4002 0.377 0.3771 0.3532 0.3521 10.09%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.47 1.30 1.37 1.29 1.38 1.34 1.29 -
P/RPS 5.33 4.78 5.10 5.23 5.76 5.99 5.39 -0.74%
P/EPS 9.94 9.18 10.09 11.04 15.02 18.47 17.27 -30.83%
EY 10.06 10.90 9.91 9.06 6.66 5.41 5.79 44.57%
DY 8.16 9.23 5.84 4.65 4.35 4.48 6.98 10.98%
P/NAPS 2.88 2.65 2.74 2.74 2.94 3.05 2.93 -1.14%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 25/02/11 23/11/10 19/08/10 26/05/10 24/02/10 25/11/09 -
Price 1.39 1.29 1.31 1.41 1.23 1.27 1.52 -
P/RPS 5.04 4.75 4.88 5.72 5.13 5.68 6.35 -14.28%
P/EPS 9.40 9.10 9.64 12.07 13.38 17.51 20.35 -40.27%
EY 10.64 10.98 10.37 8.29 7.47 5.71 4.91 67.53%
DY 8.63 9.30 6.11 4.26 4.88 4.72 5.92 28.59%
P/NAPS 2.73 2.63 2.62 3.00 2.62 2.89 3.45 -14.46%

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