[UCHITEC] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 12.43%
YoY- -6.46%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 26,370 24,994 21,599 20,277 25,820 38,573 37,547 -5.71%
PBT 14,732 12,643 12,194 10,267 11,112 16,975 20,525 -5.37%
Tax -644 6 386 62 -70 -234 105 -
NP 14,088 12,649 12,580 10,329 11,042 16,741 20,630 -6.15%
-
NP to SH 14,088 12,649 12,580 10,329 11,042 16,741 20,630 -6.15%
-
Tax Rate 4.37% -0.05% -3.17% -0.60% 0.63% 1.38% -0.51% -
Total Cost 12,282 12,345 9,019 9,948 14,778 21,832 16,917 -5.19%
-
Net Worth 188,579 188,625 181,834 163,496 171,020 176,023 193,989 -0.46%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 25,883 25,889 25,976 11,147 22,307 37,451 63,419 -13.86%
Div Payout % 183.73% 204.68% 206.49% 107.92% 202.02% 223.71% 307.41% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 188,579 188,625 181,834 163,496 171,020 176,023 193,989 -0.46%
NOSH 369,763 369,853 371,091 371,582 371,784 374,519 373,056 -0.14%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 53.42% 50.61% 58.24% 50.94% 42.77% 43.40% 54.94% -
ROE 7.47% 6.71% 6.92% 6.32% 6.46% 9.51% 10.63% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.13 6.76 5.82 5.46 6.94 10.30 10.06 -5.57%
EPS 3.81 3.42 3.39 2.78 2.97 4.47 5.53 -6.01%
DPS 7.00 7.00 7.00 3.00 6.00 10.00 17.00 -13.73%
NAPS 0.51 0.51 0.49 0.44 0.46 0.47 0.52 -0.32%
Adjusted Per Share Value based on latest NOSH - 371,582
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.70 5.40 4.67 4.38 5.58 8.33 8.11 -5.70%
EPS 3.04 2.73 2.72 2.23 2.39 3.62 4.46 -6.18%
DPS 5.59 5.59 5.61 2.41 4.82 8.09 13.70 -13.86%
NAPS 0.4074 0.4075 0.3928 0.3532 0.3694 0.3802 0.4191 -0.47%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.16 1.09 1.30 1.34 0.92 2.67 3.12 -
P/RPS 16.27 16.13 22.34 24.56 13.25 25.92 31.00 -10.17%
P/EPS 30.45 31.87 38.35 48.21 30.98 59.73 56.42 -9.75%
EY 3.28 3.14 2.61 2.07 3.23 1.67 1.77 10.81%
DY 6.03 6.42 5.38 2.24 6.52 3.75 5.45 1.69%
P/NAPS 2.27 2.14 2.65 3.05 2.00 5.68 6.00 -14.94%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 25/02/11 24/02/10 25/02/09 28/02/08 27/02/07 -
Price 1.18 1.17 1.29 1.27 0.75 2.10 3.12 -
P/RPS 16.55 17.31 22.16 23.27 10.80 20.39 31.00 -9.92%
P/EPS 30.97 34.21 38.05 45.69 25.25 46.98 56.42 -9.50%
EY 3.23 2.92 2.63 2.19 3.96 2.13 1.77 10.53%
DY 5.93 5.98 5.43 2.36 8.00 4.76 5.45 1.41%
P/NAPS 2.31 2.29 2.63 2.89 1.63 4.47 6.00 -14.69%

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