[UCHITEC] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -3.25%
YoY- -11.67%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 122,898 135,651 148,108 154,737 156,875 155,849 158,057 -15.37%
PBT 60,708 66,571 72,250 76,578 78,749 82,299 86,649 -21.03%
Tax -1,960 -2,124 -1,806 -892 -521 -182 -484 152.98%
NP 58,748 64,447 70,444 75,686 78,228 82,117 86,165 -22.44%
-
NP to SH 58,748 64,447 70,444 75,686 78,228 82,117 86,165 -22.44%
-
Tax Rate 3.23% 3.19% 2.50% 1.16% 0.66% 0.22% 0.56% -
Total Cost 64,150 71,204 77,664 79,051 78,647 73,732 71,892 -7.28%
-
Net Worth 171,020 182,474 167,706 198,450 176,023 194,823 175,661 -1.76%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 44,650 59,795 74,917 74,917 74,917 100,885 100,704 -41.71%
Div Payout % 76.00% 92.78% 106.35% 98.99% 95.77% 122.86% 116.87% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 171,020 182,474 167,706 198,450 176,023 194,823 175,661 -1.76%
NOSH 371,784 372,397 372,681 374,435 374,519 374,660 373,747 -0.34%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 47.80% 47.51% 47.56% 48.91% 49.87% 52.69% 54.52% -
ROE 34.35% 35.32% 42.00% 38.14% 44.44% 42.15% 49.05% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 33.06 36.43 39.74 41.33 41.89 41.60 42.29 -15.07%
EPS 15.80 17.31 18.90 20.21 20.89 21.92 23.05 -22.16%
DPS 12.00 16.00 20.00 20.00 20.00 27.00 27.00 -41.61%
NAPS 0.46 0.49 0.45 0.53 0.47 0.52 0.47 -1.41%
Adjusted Per Share Value based on latest NOSH - 374,435
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 26.54 29.29 31.98 33.41 33.87 33.65 34.13 -15.37%
EPS 12.69 13.92 15.21 16.34 16.89 17.73 18.61 -22.43%
DPS 9.64 12.91 16.18 16.18 16.18 21.78 21.74 -41.70%
NAPS 0.3693 0.394 0.3621 0.4285 0.3801 0.4207 0.3793 -1.75%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.92 1.08 2.01 1.85 2.67 2.98 3.12 -
P/RPS 2.78 2.96 5.06 4.48 6.37 7.16 7.38 -47.68%
P/EPS 5.82 6.24 10.63 9.15 12.78 13.60 13.53 -42.87%
EY 17.18 16.02 9.40 10.93 7.82 7.35 7.39 75.04%
DY 13.04 14.81 9.95 10.81 7.49 9.06 8.65 31.31%
P/NAPS 2.00 2.20 4.47 3.49 5.68 5.73 6.64 -54.90%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 01/12/08 28/08/08 27/05/08 28/02/08 30/10/07 14/08/07 -
Price 0.75 0.94 1.48 2.28 2.10 2.95 3.02 -
P/RPS 2.27 2.58 3.72 5.52 5.01 7.09 7.14 -53.25%
P/EPS 4.75 5.43 7.83 11.28 10.05 13.46 13.10 -48.99%
EY 21.07 18.41 12.77 8.87 9.95 7.43 7.63 96.22%
DY 16.00 17.02 13.51 8.77 9.52 9.15 8.94 47.14%
P/NAPS 1.63 1.92 3.29 4.30 4.47 5.67 6.43 -59.77%

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