[UCHITEC] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 2.0%
YoY- 12.9%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 153,197 146,975 139,725 134,592 131,884 129,788 125,794 13.99%
PBT 85,458 83,263 79,343 75,792 74,872 73,501 71,182 12.92%
Tax -1,570 -1,340 -978 -743 -1,294 -1,665 -2,398 -24.54%
NP 83,888 81,923 78,365 75,049 73,578 71,836 68,784 14.10%
-
NP to SH 83,888 81,923 78,365 75,049 73,578 71,836 68,784 14.10%
-
Tax Rate 1.84% 1.61% 1.23% 0.98% 1.73% 2.27% 3.37% -
Total Cost 69,309 65,052 61,360 59,543 58,306 57,952 57,010 13.86%
-
Net Worth 193,989 208,794 186,232 197,304 176,710 191,127 168,855 9.66%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 100,704 74,099 84,596 84,596 132,245 95,430 73,086 23.75%
Div Payout % 120.05% 90.45% 107.95% 112.72% 179.73% 132.85% 106.25% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 193,989 208,794 186,232 197,304 176,710 191,127 168,855 9.66%
NOSH 373,056 372,847 372,464 372,273 368,145 367,552 367,078 1.07%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 54.76% 55.74% 56.09% 55.76% 55.79% 55.35% 54.68% -
ROE 43.24% 39.24% 42.08% 38.04% 41.64% 37.59% 40.74% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 41.07 39.42 37.51 36.15 35.82 35.31 34.27 12.78%
EPS 22.49 21.97 21.04 20.16 19.99 19.54 18.74 12.89%
DPS 27.00 20.00 23.00 23.00 36.00 26.00 20.00 22.08%
NAPS 0.52 0.56 0.50 0.53 0.48 0.52 0.46 8.49%
Adjusted Per Share Value based on latest NOSH - 372,273
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 33.09 31.74 30.18 29.07 28.48 28.03 27.17 14.00%
EPS 18.12 17.69 16.92 16.21 15.89 15.51 14.86 14.09%
DPS 21.75 16.00 18.27 18.27 28.56 20.61 15.78 23.77%
NAPS 0.419 0.4509 0.4022 0.4261 0.3816 0.4128 0.3647 9.66%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.12 3.10 3.28 3.20 3.00 3.00 2.94 -
P/RPS 7.60 7.86 8.74 8.85 8.37 8.50 8.58 -7.74%
P/EPS 13.87 14.11 15.59 15.87 15.01 15.35 15.69 -7.87%
EY 7.21 7.09 6.41 6.30 6.66 6.51 6.37 8.58%
DY 8.65 6.45 7.01 7.19 12.00 8.67 6.80 17.34%
P/NAPS 6.00 5.54 6.56 6.04 6.25 5.77 6.39 -4.10%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 14/11/06 23/08/06 26/05/06 24/02/06 23/11/05 15/08/05 -
Price 3.12 3.18 3.14 3.22 3.30 3.10 3.04 -
P/RPS 7.60 8.07 8.37 8.91 9.21 8.78 8.87 -9.76%
P/EPS 13.87 14.47 14.92 15.97 16.51 15.86 16.22 -9.88%
EY 7.21 6.91 6.70 6.26 6.06 6.30 6.16 11.03%
DY 8.65 6.29 7.32 7.14 10.91 8.39 6.58 19.94%
P/NAPS 6.00 5.68 6.28 6.08 6.88 5.96 6.61 -6.23%

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