[UCHITEC] QoQ Annualized 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- 21.6%
YoY- -54.12%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 105,712 97,964 96,036 83,139 83,816 81,000 72,552 28.49%
PBT 54,328 48,658 40,320 27,710 23,257 16,200 12,584 164.90%
Tax -997 -898 -504 -758 -1,093 -1,328 -1,500 -23.81%
NP 53,330 47,760 39,816 26,952 22,164 14,872 11,084 184.73%
-
NP to SH 53,330 47,760 39,816 26,952 22,164 14,872 11,084 184.73%
-
Tax Rate 1.84% 1.85% 1.25% 2.74% 4.70% 8.20% 11.92% -
Total Cost 52,381 50,204 56,220 56,187 61,652 66,128 61,468 -10.10%
-
Net Worth 185,347 174,279 174,566 163,126 163,261 156,155 173,649 4.43%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 24,713 - - 22,244 14,841 - - -
Div Payout % 46.34% - - 82.53% 66.96% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 185,347 174,279 174,566 163,126 163,261 156,155 173,649 4.43%
NOSH 370,695 370,807 371,417 370,742 371,049 371,800 369,466 0.22%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 50.45% 48.75% 41.46% 32.42% 26.44% 18.36% 15.28% -
ROE 28.77% 27.40% 22.81% 16.52% 13.58% 9.52% 6.38% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 28.52 26.42 25.86 22.42 22.59 21.79 19.64 28.20%
EPS 14.39 12.88 10.72 7.27 5.97 4.00 3.00 184.14%
DPS 6.67 0.00 0.00 6.00 4.00 0.00 0.00 -
NAPS 0.50 0.47 0.47 0.44 0.44 0.42 0.47 4.20%
Adjusted Per Share Value based on latest NOSH - 371,582
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 22.82 21.15 20.73 17.95 18.09 17.48 15.66 28.50%
EPS 11.51 10.31 8.59 5.82 4.78 3.21 2.39 184.90%
DPS 5.33 0.00 0.00 4.80 3.20 0.00 0.00 -
NAPS 0.4001 0.3762 0.3768 0.3521 0.3524 0.3371 0.3748 4.44%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.37 1.29 1.38 1.34 1.29 1.13 1.07 -
P/RPS 4.80 4.88 5.34 5.98 5.71 5.19 5.45 -8.11%
P/EPS 9.52 10.02 12.87 18.43 21.60 28.25 35.67 -58.51%
EY 10.50 9.98 7.77 5.43 4.63 3.54 2.80 141.17%
DY 4.87 0.00 0.00 4.48 3.10 0.00 0.00 -
P/NAPS 2.74 2.74 2.94 3.05 2.93 2.69 2.28 13.02%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 19/08/10 26/05/10 24/02/10 25/11/09 25/08/09 15/05/09 -
Price 1.31 1.41 1.23 1.27 1.52 1.30 1.30 -
P/RPS 4.59 5.34 4.76 5.66 6.73 5.97 6.62 -21.64%
P/EPS 9.11 10.95 11.47 17.47 25.45 32.50 43.33 -64.60%
EY 10.98 9.13 8.72 5.72 3.93 3.08 2.31 182.43%
DY 5.09 0.00 0.00 4.72 2.63 0.00 0.00 -
P/NAPS 2.62 3.00 2.62 2.89 3.45 3.10 2.77 -3.64%

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