[UCHITEC] QoQ 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 97,964 96,036 83,139 83,816 81,000 72,552 122,898 -14.06%
PBT 48,658 40,320 27,710 23,257 16,200 12,584 60,708 -13.74%
Tax -898 -504 -758 -1,093 -1,328 -1,500 -1,960 -40.65%
NP 47,760 39,816 26,952 22,164 14,872 11,084 58,748 -12.92%
-
NP to SH 47,760 39,816 26,952 22,164 14,872 11,084 58,748 -12.92%
-
Tax Rate 1.85% 1.25% 2.74% 4.70% 8.20% 11.92% 3.23% -
Total Cost 50,204 56,220 56,187 61,652 66,128 61,468 64,150 -15.11%
-
Net Worth 174,279 174,566 163,126 163,261 156,155 173,649 170,930 1.30%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 22,244 14,841 - - 44,590 -
Div Payout % - - 82.53% 66.96% - - 75.90% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 174,279 174,566 163,126 163,261 156,155 173,649 170,930 1.30%
NOSH 370,807 371,417 370,742 371,049 371,800 369,466 371,587 -0.14%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 48.75% 41.46% 32.42% 26.44% 18.36% 15.28% 47.80% -
ROE 27.40% 22.81% 16.52% 13.58% 9.52% 6.38% 34.37% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 26.42 25.86 22.42 22.59 21.79 19.64 33.07 -13.93%
EPS 12.88 10.72 7.27 5.97 4.00 3.00 15.81 -12.80%
DPS 0.00 0.00 6.00 4.00 0.00 0.00 12.00 -
NAPS 0.47 0.47 0.44 0.44 0.42 0.47 0.46 1.44%
Adjusted Per Share Value based on latest NOSH - 370,443
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 21.15 20.73 17.95 18.09 17.48 15.66 26.53 -14.05%
EPS 10.31 8.59 5.82 4.78 3.21 2.39 12.68 -12.91%
DPS 0.00 0.00 4.80 3.20 0.00 0.00 9.62 -
NAPS 0.3762 0.3768 0.3521 0.3524 0.3371 0.3748 0.369 1.30%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.29 1.38 1.34 1.29 1.13 1.07 0.92 -
P/RPS 4.88 5.34 5.98 5.71 5.19 5.45 2.78 45.66%
P/EPS 10.02 12.87 18.43 21.60 28.25 35.67 5.82 43.78%
EY 9.98 7.77 5.43 4.63 3.54 2.80 17.18 -30.44%
DY 0.00 0.00 4.48 3.10 0.00 0.00 13.04 -
P/NAPS 2.74 2.94 3.05 2.93 2.69 2.28 2.00 23.42%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 26/05/10 24/02/10 25/11/09 25/08/09 15/05/09 25/02/09 -
Price 1.41 1.23 1.27 1.52 1.30 1.30 0.75 -
P/RPS 5.34 4.76 5.66 6.73 5.97 6.62 2.27 77.15%
P/EPS 10.95 11.47 17.47 25.45 32.50 43.33 4.74 75.02%
EY 9.13 8.72 5.72 3.93 3.08 2.31 21.08 -42.84%
DY 0.00 0.00 4.72 2.63 0.00 0.00 16.00 -
P/NAPS 3.00 2.62 2.89 3.45 3.10 2.77 1.63 50.35%

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