[UCHITEC] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -0.54%
YoY- 14.01%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 157,736 158,256 155,816 153,197 154,200 148,536 142,280 7.11%
PBT 82,365 85,810 85,428 85,458 86,577 83,428 78,004 3.68%
Tax -382 -302 -972 -1,570 -2,233 -2,474 -720 -34.43%
NP 81,982 85,508 84,456 83,888 84,344 80,954 77,284 4.00%
-
NP to SH 81,982 85,508 84,456 83,888 84,344 80,954 77,284 4.00%
-
Tax Rate 0.46% 0.35% 1.14% 1.84% 2.58% 2.97% 0.92% -
Total Cost 75,753 72,748 71,360 69,309 69,856 67,582 64,996 10.73%
-
Net Worth 194,721 175,803 213,008 194,133 208,993 186,358 197,304 -0.87%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 49,928 - - 100,800 49,760 - - -
Div Payout % 60.90% - - 120.16% 59.00% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 194,721 175,803 213,008 194,133 208,993 186,358 197,304 -0.87%
NOSH 374,464 374,050 373,699 373,333 373,203 372,716 372,273 0.39%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 51.97% 54.03% 54.20% 54.76% 54.70% 54.50% 54.32% -
ROE 42.10% 48.64% 39.65% 43.21% 40.36% 43.44% 39.17% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 42.12 42.31 41.70 41.03 41.32 39.85 38.22 6.68%
EPS 21.89 22.86 22.60 22.47 22.60 21.72 20.76 3.59%
DPS 13.33 0.00 0.00 27.00 13.33 0.00 0.00 -
NAPS 0.52 0.47 0.57 0.52 0.56 0.50 0.53 -1.26%
Adjusted Per Share Value based on latest NOSH - 373,056
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 34.05 34.16 33.63 33.07 33.28 32.06 30.71 7.11%
EPS 17.70 18.46 18.23 18.11 18.21 17.47 16.68 4.03%
DPS 10.78 0.00 0.00 21.76 10.74 0.00 0.00 -
NAPS 0.4203 0.3795 0.4598 0.419 0.4511 0.4023 0.4259 -0.87%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.98 3.12 3.16 3.12 3.10 3.28 3.20 -
P/RPS 7.07 7.37 7.58 7.60 7.50 8.23 8.37 -10.63%
P/EPS 13.61 13.65 13.98 13.89 13.72 15.10 15.41 -7.94%
EY 7.35 7.33 7.15 7.20 7.29 6.62 6.49 8.64%
DY 4.47 0.00 0.00 8.65 4.30 0.00 0.00 -
P/NAPS 5.73 6.64 5.54 6.00 5.54 6.56 6.04 -3.44%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/10/07 14/08/07 28/05/07 27/02/07 14/11/06 23/08/06 26/05/06 -
Price 2.95 3.02 3.24 3.12 3.18 3.14 3.22 -
P/RPS 7.00 7.14 7.77 7.60 7.70 7.88 8.43 -11.64%
P/EPS 13.47 13.21 14.34 13.89 14.07 14.46 15.51 -8.96%
EY 7.42 7.57 6.98 7.20 7.11 6.92 6.45 9.78%
DY 4.52 0.00 0.00 8.65 4.19 0.00 0.00 -
P/NAPS 5.67 6.43 5.68 6.00 5.68 6.28 6.08 -4.54%

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