[UCHITEC] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 49.03%
YoY- -65.16%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 87,900 104,416 105,712 83,816 129,437 157,736 154,200 -8.93%
PBT 42,036 49,396 54,328 23,257 66,128 82,365 86,577 -11.33%
Tax -1,045 -1,004 -997 -1,093 -2,520 -382 -2,233 -11.87%
NP 40,990 48,392 53,330 22,164 63,608 81,982 84,344 -11.32%
-
NP to SH 40,990 48,392 53,330 22,164 63,608 81,982 84,344 -11.32%
-
Tax Rate 2.49% 2.03% 1.84% 4.70% 3.81% 0.46% 2.58% -
Total Cost 46,909 56,024 52,381 61,652 65,829 75,753 69,856 -6.41%
-
Net Worth 192,143 191,992 185,347 163,261 182,339 194,721 208,993 -1.38%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 24,633 24,614 24,713 14,841 29,769 49,928 49,760 -11.04%
Div Payout % 60.10% 50.86% 46.34% 66.96% 46.80% 60.90% 59.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 192,143 191,992 185,347 163,261 182,339 194,721 208,993 -1.38%
NOSH 369,507 369,216 370,695 371,049 372,121 374,464 373,203 -0.16%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 46.63% 46.35% 50.45% 26.44% 49.14% 51.97% 54.70% -
ROE 21.33% 25.21% 28.77% 13.58% 34.88% 42.10% 40.36% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 23.79 28.28 28.52 22.59 34.78 42.12 41.32 -8.78%
EPS 11.09 13.11 14.39 5.97 17.09 21.89 22.60 -11.17%
DPS 6.67 6.67 6.67 4.00 8.00 13.33 13.33 -10.88%
NAPS 0.52 0.52 0.50 0.44 0.49 0.52 0.56 -1.22%
Adjusted Per Share Value based on latest NOSH - 370,443
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 18.98 22.55 22.83 18.10 27.95 34.06 33.30 -8.93%
EPS 8.85 10.45 11.52 4.79 13.73 17.70 18.21 -11.32%
DPS 5.32 5.31 5.34 3.20 6.43 10.78 10.74 -11.03%
NAPS 0.4149 0.4146 0.4002 0.3525 0.3937 0.4205 0.4513 -1.39%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.18 1.18 1.37 1.29 1.08 2.98 3.10 -
P/RPS 4.96 4.17 4.80 5.71 3.10 7.07 7.50 -6.65%
P/EPS 10.64 9.00 9.52 21.60 6.32 13.61 13.72 -4.14%
EY 9.40 11.11 10.50 4.63 15.83 7.35 7.29 4.32%
DY 5.65 5.65 4.87 3.10 7.41 4.47 4.30 4.65%
P/NAPS 2.27 2.27 2.74 2.93 2.20 5.73 5.54 -13.80%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 21/11/11 23/11/10 25/11/09 01/12/08 30/10/07 14/11/06 -
Price 1.13 1.17 1.31 1.52 0.94 2.95 3.18 -
P/RPS 4.75 4.14 4.59 6.73 2.70 7.00 7.70 -7.72%
P/EPS 10.19 8.93 9.11 25.45 5.50 13.47 14.07 -5.23%
EY 9.82 11.20 10.98 3.93 18.18 7.42 7.11 5.52%
DY 5.90 5.70 5.09 2.63 8.51 4.52 4.19 5.86%
P/NAPS 2.17 2.25 2.62 3.45 1.92 5.67 5.68 -14.80%

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