[UCHITEC] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -4.58%
YoY- -6.75%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 129,437 140,722 147,264 156,875 157,736 158,256 155,816 -11.60%
PBT 66,128 72,812 76,744 78,749 82,365 85,810 85,428 -15.65%
Tax -2,520 -2,872 -2,456 -521 -382 -302 -972 88.39%
NP 63,608 69,940 74,288 78,228 81,982 85,508 84,456 -17.17%
-
NP to SH 63,608 69,940 74,288 78,228 81,982 85,508 84,456 -17.17%
-
Tax Rate 3.81% 3.94% 3.20% 0.66% 0.46% 0.35% 1.14% -
Total Cost 65,829 70,782 72,976 78,647 75,753 72,748 71,360 -5.22%
-
Net Worth 182,339 167,587 198,450 176,003 194,721 175,803 213,008 -9.81%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 29,769 - - 74,895 49,928 - - -
Div Payout % 46.80% - - 95.74% 60.90% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 182,339 167,587 198,450 176,003 194,721 175,803 213,008 -9.81%
NOSH 372,121 372,417 374,435 374,475 374,464 374,050 373,699 -0.28%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 49.14% 49.70% 50.45% 49.87% 51.97% 54.03% 54.20% -
ROE 34.88% 41.73% 37.43% 44.45% 42.10% 48.64% 39.65% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 34.78 37.79 39.33 41.89 42.12 42.31 41.70 -11.36%
EPS 17.09 18.78 19.84 20.89 21.89 22.86 22.60 -16.95%
DPS 8.00 0.00 0.00 20.00 13.33 0.00 0.00 -
NAPS 0.49 0.45 0.53 0.47 0.52 0.47 0.57 -9.56%
Adjusted Per Share Value based on latest NOSH - 374,519
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 27.95 30.39 31.80 33.88 34.06 34.17 33.65 -11.60%
EPS 13.74 15.10 16.04 16.89 17.70 18.46 18.24 -17.16%
DPS 6.43 0.00 0.00 16.17 10.78 0.00 0.00 -
NAPS 0.3937 0.3619 0.4285 0.3801 0.4205 0.3796 0.46 -9.83%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.08 2.01 1.85 2.67 2.98 3.12 3.16 -
P/RPS 3.10 5.32 4.70 6.37 7.07 7.37 7.58 -44.81%
P/EPS 6.32 10.70 9.32 12.78 13.61 13.65 13.98 -41.01%
EY 15.83 9.34 10.72 7.82 7.35 7.33 7.15 69.62%
DY 7.41 0.00 0.00 7.49 4.47 0.00 0.00 -
P/NAPS 2.20 4.47 3.49 5.68 5.73 6.64 5.54 -45.88%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 01/12/08 28/08/08 27/05/08 28/02/08 30/10/07 14/08/07 28/05/07 -
Price 0.94 1.48 2.28 2.10 2.95 3.02 3.24 -
P/RPS 2.70 3.92 5.80 5.01 7.00 7.14 7.77 -50.47%
P/EPS 5.50 7.88 11.49 10.05 13.47 13.21 14.34 -47.11%
EY 18.18 12.69 8.70 9.95 7.42 7.57 6.98 88.97%
DY 8.51 0.00 0.00 9.52 4.52 0.00 0.00 -
P/NAPS 1.92 3.29 4.30 4.47 5.67 6.43 5.68 -51.37%

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