[UCHITEC] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4.44%
YoY- 23.16%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 139,725 134,592 131,884 129,788 125,794 121,505 115,352 13.67%
PBT 79,343 75,792 74,872 73,501 71,182 68,509 64,537 14.80%
Tax -978 -743 -1,294 -1,665 -2,398 -2,036 -1,778 -32.94%
NP 78,365 75,049 73,578 71,836 68,784 66,473 62,759 16.00%
-
NP to SH 78,365 75,049 73,578 71,836 68,784 66,473 62,759 16.00%
-
Tax Rate 1.23% 0.98% 1.73% 2.27% 3.37% 2.97% 2.76% -
Total Cost 61,360 59,543 58,306 57,952 57,010 55,032 52,593 10.85%
-
Net Worth 186,232 197,304 176,710 191,127 168,855 194,260 174,314 4.52%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 84,596 84,596 132,245 95,430 73,086 73,086 48,646 44.75%
Div Payout % 107.95% 112.72% 179.73% 132.85% 106.25% 109.95% 77.51% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 186,232 197,304 176,710 191,127 168,855 194,260 174,314 4.52%
NOSH 372,464 372,273 368,145 367,552 367,078 366,529 363,154 1.70%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 56.09% 55.76% 55.79% 55.35% 54.68% 54.71% 54.41% -
ROE 42.08% 38.04% 41.64% 37.59% 40.74% 34.22% 36.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 37.51 36.15 35.82 35.31 34.27 33.15 31.76 11.76%
EPS 21.04 20.16 19.99 19.54 18.74 18.14 17.28 14.06%
DPS 23.00 23.00 36.00 26.00 20.00 20.00 13.40 43.49%
NAPS 0.50 0.53 0.48 0.52 0.46 0.53 0.48 2.76%
Adjusted Per Share Value based on latest NOSH - 367,552
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 30.18 29.07 28.48 28.03 27.17 26.24 24.91 13.68%
EPS 16.92 16.21 15.89 15.51 14.86 14.36 13.55 16.00%
DPS 18.27 18.27 28.56 20.61 15.78 15.78 10.51 44.72%
NAPS 0.4022 0.4261 0.3816 0.4128 0.3647 0.4195 0.3765 4.51%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.28 3.20 3.00 3.00 2.94 2.65 2.29 -
P/RPS 8.74 8.85 8.37 8.50 8.58 7.99 7.21 13.72%
P/EPS 15.59 15.87 15.01 15.35 15.69 14.61 13.25 11.48%
EY 6.41 6.30 6.66 6.51 6.37 6.84 7.55 -10.36%
DY 7.01 7.19 12.00 8.67 6.80 7.55 5.85 12.85%
P/NAPS 6.56 6.04 6.25 5.77 6.39 5.00 4.77 23.74%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 26/05/06 24/02/06 23/11/05 15/08/05 27/05/05 28/02/05 -
Price 3.14 3.22 3.30 3.10 3.04 2.85 2.48 -
P/RPS 8.37 8.91 9.21 8.78 8.87 8.60 7.81 4.73%
P/EPS 14.92 15.97 16.51 15.86 16.22 15.71 14.35 2.63%
EY 6.70 6.26 6.06 6.30 6.16 6.36 6.97 -2.60%
DY 7.32 7.14 10.91 8.39 6.58 7.02 5.40 22.55%
P/NAPS 6.28 6.08 6.88 5.96 6.61 5.38 5.17 13.88%

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