[UCHITEC] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -8.84%
YoY- -24.9%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 88,682 93,037 104,220 122,898 135,651 148,108 154,737 -30.98%
PBT 28,555 32,402 44,668 60,708 66,571 72,250 76,578 -48.16%
Tax -890 -1,188 -1,721 -1,960 -2,124 -1,806 -892 -0.14%
NP 27,665 31,214 42,947 58,748 64,447 70,444 75,686 -48.84%
-
NP to SH 27,665 31,214 42,947 58,748 64,447 70,444 75,686 -48.84%
-
Tax Rate 3.12% 3.67% 3.85% 3.23% 3.19% 2.50% 1.16% -
Total Cost 61,017 61,823 61,273 64,150 71,204 77,664 79,051 -15.84%
-
Net Worth 162,995 155,499 173,649 171,020 182,474 167,706 198,450 -12.28%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 33,420 44,650 44,650 44,650 59,795 74,917 74,917 -41.58%
Div Payout % 120.80% 143.05% 103.97% 76.00% 92.78% 106.35% 98.99% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 162,995 155,499 173,649 171,020 182,474 167,706 198,450 -12.28%
NOSH 370,443 370,238 369,466 371,784 372,397 372,681 374,435 -0.71%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 31.20% 33.55% 41.21% 47.80% 47.51% 47.56% 48.91% -
ROE 16.97% 20.07% 24.73% 34.35% 35.32% 42.00% 38.14% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.94 25.13 28.21 33.06 36.43 39.74 41.33 -30.48%
EPS 7.47 8.43 11.62 15.80 17.31 18.90 20.21 -48.46%
DPS 9.00 12.00 12.00 12.00 16.00 20.00 20.00 -41.24%
NAPS 0.44 0.42 0.47 0.46 0.49 0.45 0.53 -11.65%
Adjusted Per Share Value based on latest NOSH - 371,784
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 19.16 20.10 22.51 26.55 29.30 31.99 33.43 -30.97%
EPS 5.98 6.74 9.28 12.69 13.92 15.22 16.35 -48.82%
DPS 7.22 9.65 9.65 9.65 12.92 16.18 16.18 -41.57%
NAPS 0.3521 0.3359 0.3751 0.3694 0.3942 0.3623 0.4287 -12.28%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.29 1.13 1.07 0.92 1.08 2.01 1.85 -
P/RPS 5.39 4.50 3.79 2.78 2.96 5.06 4.48 13.10%
P/EPS 17.27 13.40 9.21 5.82 6.24 10.63 9.15 52.66%
EY 5.79 7.46 10.86 17.18 16.02 9.40 10.93 -34.50%
DY 6.98 10.62 11.21 13.04 14.81 9.95 10.81 -25.27%
P/NAPS 2.93 2.69 2.28 2.00 2.20 4.47 3.49 -10.99%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 25/08/09 15/05/09 25/02/09 01/12/08 28/08/08 27/05/08 -
Price 1.52 1.30 1.30 0.75 0.94 1.48 2.28 -
P/RPS 6.35 5.17 4.61 2.27 2.58 3.72 5.52 9.77%
P/EPS 20.35 15.42 11.18 4.75 5.43 7.83 11.28 48.14%
EY 4.91 6.49 8.94 21.07 18.41 12.77 8.87 -32.55%
DY 5.92 9.23 9.23 16.00 17.02 13.51 8.77 -23.03%
P/NAPS 3.45 3.10 2.77 1.63 1.92 3.29 4.30 -13.64%

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