[UCHITEC] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 1.14%
YoY- -6.91%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 87,900 79,974 88,116 103,306 104,416 105,232 99,864 -8.13%
PBT 42,036 39,292 44,856 49,690 49,396 51,668 48,840 -9.49%
Tax -1,045 -1,014 -1,116 -747 -1,004 -1,020 -1,000 2.96%
NP 40,990 38,278 43,740 48,943 48,392 50,648 47,840 -9.76%
-
NP to SH 40,990 38,278 43,740 48,943 48,392 50,648 47,840 -9.76%
-
Tax Rate 2.49% 2.58% 2.49% 1.50% 2.03% 1.97% 2.05% -
Total Cost 46,909 41,696 44,376 54,363 56,024 54,584 52,024 -6.64%
-
Net Worth 192,143 181,044 199,489 188,384 191,992 177,194 188,259 1.36%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 24,633 - - 44,325 24,614 - - -
Div Payout % 60.10% - - 90.57% 50.86% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 192,143 181,044 199,489 188,384 191,992 177,194 188,259 1.36%
NOSH 369,507 369,478 369,425 369,381 369,216 369,154 369,135 0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 46.63% 47.86% 49.64% 47.38% 46.35% 48.13% 47.91% -
ROE 21.33% 21.14% 21.93% 25.98% 25.21% 28.58% 25.41% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 23.79 21.65 23.85 27.97 28.28 28.51 27.05 -8.18%
EPS 11.09 10.36 11.84 13.25 13.11 13.72 12.96 -9.84%
DPS 6.67 0.00 0.00 12.00 6.67 0.00 0.00 -
NAPS 0.52 0.49 0.54 0.51 0.52 0.48 0.51 1.29%
Adjusted Per Share Value based on latest NOSH - 369,853
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 18.97 17.26 19.02 22.30 22.54 22.71 21.56 -8.15%
EPS 8.85 8.26 9.44 10.56 10.45 10.93 10.33 -9.76%
DPS 5.32 0.00 0.00 9.57 5.31 0.00 0.00 -
NAPS 0.4147 0.3908 0.4306 0.4066 0.4144 0.3825 0.4064 1.35%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.18 1.19 1.21 1.09 1.18 1.35 1.47 -
P/RPS 4.96 5.50 5.07 3.90 4.17 4.74 5.43 -5.84%
P/EPS 10.64 11.49 10.22 8.23 9.00 9.84 11.34 -4.14%
EY 9.40 8.71 9.79 12.16 11.11 10.16 8.82 4.32%
DY 5.65 0.00 0.00 11.01 5.65 0.00 0.00 -
P/NAPS 2.27 2.43 2.24 2.14 2.27 2.81 2.88 -14.63%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 27/08/12 23/05/12 28/02/12 21/11/11 25/08/11 23/05/11 -
Price 1.13 1.18 1.23 1.17 1.17 1.24 1.39 -
P/RPS 4.75 5.45 5.16 4.18 4.14 4.35 5.14 -5.11%
P/EPS 10.19 11.39 10.39 8.83 8.93 9.04 10.73 -3.37%
EY 9.82 8.78 9.63 11.32 11.20 11.06 9.32 3.53%
DY 5.90 0.00 0.00 10.26 5.70 0.00 0.00 -
P/NAPS 2.17 2.41 2.28 2.29 2.25 2.58 2.73 -14.15%

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