[UCHITEC] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 33.99%
YoY- 17.24%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 122,898 156,875 153,197 131,884 115,352 120,659 114,847 1.13%
PBT 60,708 78,749 85,458 74,872 64,537 60,983 54,667 1.76%
Tax -1,960 -521 -1,570 -1,294 -1,778 -2,412 -5,613 -16.07%
NP 58,748 78,228 83,888 73,578 62,759 58,571 49,054 3.04%
-
NP to SH 58,748 78,228 83,888 73,578 62,759 58,571 49,054 3.04%
-
Tax Rate 3.23% 0.66% 1.84% 1.73% 2.76% 3.96% 10.27% -
Total Cost 64,150 78,647 69,309 58,306 52,593 62,088 65,793 -0.42%
-
Net Worth 170,930 176,003 194,133 176,852 174,431 173,760 144,358 2.85%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 44,590 74,895 100,800 73,688 141,725 314 233 139.86%
Div Payout % 75.90% 95.74% 120.16% 100.15% 225.83% 0.54% 0.48% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 170,930 176,003 194,133 176,852 174,431 173,760 144,358 2.85%
NOSH 371,587 374,475 373,333 368,442 363,398 71,506 63,038 34.36%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 47.80% 49.87% 54.76% 55.79% 54.41% 48.54% 42.71% -
ROE 34.37% 44.45% 43.21% 41.60% 35.98% 33.71% 33.98% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 33.07 41.89 41.03 35.79 31.74 168.74 182.19 -24.73%
EPS 15.81 20.89 22.47 19.97 17.27 81.91 70.54 -22.04%
DPS 12.00 20.00 27.00 20.00 39.00 0.44 0.37 78.48%
NAPS 0.46 0.47 0.52 0.48 0.48 2.43 2.29 -23.45%
Adjusted Per Share Value based on latest NOSH - 368,145
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 26.54 33.88 33.09 28.48 24.91 26.06 24.80 1.13%
EPS 12.69 16.89 18.12 15.89 13.55 12.65 10.59 3.05%
DPS 9.63 16.17 21.77 15.91 30.61 0.07 0.05 140.12%
NAPS 0.3692 0.3801 0.4193 0.3819 0.3767 0.3753 0.3118 2.85%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.92 2.67 3.12 3.00 2.29 2.04 1.60 -
P/RPS 2.78 6.37 7.60 8.38 7.21 1.21 0.88 21.11%
P/EPS 5.82 12.78 13.89 15.02 13.26 2.49 2.06 18.87%
EY 17.18 7.82 7.20 6.66 7.54 40.15 48.63 -15.90%
DY 13.04 7.49 8.65 6.67 17.03 0.22 0.23 95.88%
P/NAPS 2.00 5.68 6.00 6.25 4.77 0.84 0.70 19.10%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 28/02/08 27/02/07 24/02/06 28/02/05 26/02/04 14/03/03 -
Price 0.75 2.10 3.12 3.30 2.48 2.06 1.86 -
P/RPS 2.27 5.01 7.60 9.22 7.81 1.22 1.02 14.24%
P/EPS 4.74 10.05 13.89 16.52 14.36 2.51 2.39 12.07%
EY 21.08 9.95 7.20 6.05 6.96 39.76 41.84 -10.78%
DY 16.00 9.52 8.65 6.06 15.73 0.21 0.20 107.43%
P/NAPS 1.63 4.47 6.00 6.88 5.17 0.85 0.81 12.34%

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