[UCHITEC] YoY Annualized Quarter 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- 2.57%
YoY- 19.8%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 129,437 157,736 154,200 134,078 114,830 125,088 115,301 1.94%
PBT 66,128 82,365 86,577 75,389 63,437 64,438 56,337 2.70%
Tax -2,520 -382 -2,233 -2,172 -2,322 -2,997 -6,065 -13.60%
NP 63,608 81,982 84,344 73,217 61,114 61,441 50,272 3.99%
-
NP to SH 63,608 81,982 84,344 73,217 61,114 61,441 50,272 3.99%
-
Tax Rate 3.81% 0.46% 2.58% 2.88% 3.66% 4.65% 10.77% -
Total Cost 65,829 75,753 69,856 60,861 53,716 63,646 65,029 0.20%
-
Net Worth 182,339 194,721 208,993 191,129 199,602 181,926 125,541 6.41%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 29,769 49,928 49,760 127,419 188,715 418 309 113.96%
Div Payout % 46.80% 60.90% 59.00% 174.03% 308.79% 0.68% 0.62% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 182,339 194,721 208,993 191,129 199,602 181,926 125,541 6.41%
NOSH 372,121 374,464 373,203 367,556 362,913 71,343 62,770 34.49%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 49.14% 51.97% 54.70% 54.61% 53.22% 49.12% 43.60% -
ROE 34.88% 42.10% 40.36% 38.31% 30.62% 33.77% 40.04% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 34.78 42.12 41.32 36.48 31.64 175.33 183.69 -24.20%
EPS 17.09 21.89 22.60 19.92 16.84 86.12 72.57 -21.39%
DPS 8.00 13.33 13.33 34.67 52.00 0.59 0.49 59.20%
NAPS 0.49 0.52 0.56 0.52 0.55 2.55 2.00 -20.87%
Adjusted Per Share Value based on latest NOSH - 367,552
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 27.95 34.06 33.30 28.95 24.79 27.01 24.90 1.94%
EPS 13.73 17.70 18.21 15.81 13.20 13.27 10.85 3.99%
DPS 6.43 10.78 10.74 27.51 40.75 0.09 0.07 112.26%
NAPS 0.3937 0.4205 0.4513 0.4127 0.431 0.3928 0.2711 6.40%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.08 2.98 3.10 3.00 2.00 1.87 1.31 -
P/RPS 3.10 7.07 7.50 8.22 6.32 1.07 0.71 27.81%
P/EPS 6.32 13.61 13.72 15.06 11.88 2.17 1.64 25.18%
EY 15.83 7.35 7.29 6.64 8.42 46.05 61.14 -20.14%
DY 7.41 4.47 4.30 11.56 26.00 0.31 0.38 63.98%
P/NAPS 2.20 5.73 5.54 5.77 3.64 0.73 0.66 22.19%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 01/12/08 30/10/07 14/11/06 23/11/05 25/11/04 17/11/03 25/11/02 -
Price 0.94 2.95 3.18 3.10 2.22 1.96 1.47 -
P/RPS 2.70 7.00 7.70 8.50 7.02 1.12 0.80 22.45%
P/EPS 5.50 13.47 14.07 15.56 13.18 2.28 1.84 20.00%
EY 18.18 7.42 7.11 6.43 7.59 43.94 54.48 -16.70%
DY 8.51 4.52 4.19 11.18 23.42 0.30 0.34 70.94%
P/NAPS 1.92 5.67 5.68 5.96 4.04 0.77 0.74 17.20%

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