[UCHITEC] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 13.77%
YoY- 26.27%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 131,884 134,078 132,854 131,448 115,352 114,830 111,970 11.49%
PBT 74,872 75,389 74,486 74,324 64,537 63,437 61,196 14.35%
Tax -1,294 -2,172 -3,106 -2,924 -1,778 -2,322 -1,866 -21.60%
NP 73,578 73,217 71,380 71,400 62,759 61,114 59,330 15.38%
-
NP to SH 73,578 73,217 71,380 71,400 62,759 61,114 59,330 15.38%
-
Tax Rate 1.73% 2.88% 4.17% 3.93% 2.76% 3.66% 3.05% -
Total Cost 58,306 60,861 61,474 60,048 52,593 53,716 52,640 7.03%
-
Net Worth 176,852 191,129 168,903 194,260 174,431 199,602 184,952 -2.93%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 73,688 127,419 95,467 190,595 141,725 188,715 232,097 -53.36%
Div Payout % 100.15% 174.03% 133.74% 266.94% 225.83% 308.79% 391.20% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 176,852 191,129 168,903 194,260 174,431 199,602 184,952 -2.93%
NOSH 368,442 367,556 367,181 366,529 363,398 362,913 362,652 1.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 55.79% 54.61% 53.73% 54.32% 54.41% 53.22% 52.99% -
ROE 41.60% 38.31% 42.26% 36.75% 35.98% 30.62% 32.08% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 35.79 36.48 36.18 35.86 31.74 31.64 30.88 10.30%
EPS 19.97 19.92 19.44 19.48 17.27 16.84 16.36 14.17%
DPS 20.00 34.67 26.00 52.00 39.00 52.00 64.00 -53.85%
NAPS 0.48 0.52 0.46 0.53 0.48 0.55 0.51 -3.95%
Adjusted Per Share Value based on latest NOSH - 366,529
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 28.48 28.95 28.69 28.38 24.91 24.80 24.18 11.49%
EPS 15.89 15.81 15.41 15.42 13.55 13.20 12.81 15.40%
DPS 15.91 27.52 20.62 41.16 30.60 40.75 50.12 -53.36%
NAPS 0.3819 0.4127 0.3647 0.4195 0.3767 0.431 0.3994 -2.93%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 3.00 3.00 2.94 2.65 2.29 2.00 1.77 -
P/RPS 8.38 8.22 8.13 7.39 7.21 6.32 5.73 28.75%
P/EPS 15.02 15.06 15.12 13.60 13.26 11.88 10.82 24.36%
EY 6.66 6.64 6.61 7.35 7.54 8.42 9.24 -19.56%
DY 6.67 11.56 8.84 19.62 17.03 26.00 36.16 -67.49%
P/NAPS 6.25 5.77 6.39 5.00 4.77 3.64 3.47 47.87%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 23/11/05 15/08/05 27/05/05 28/02/05 25/11/04 23/08/04 -
Price 3.30 3.10 3.04 2.85 2.48 2.22 1.79 -
P/RPS 9.22 8.50 8.40 7.95 7.81 7.02 5.80 36.09%
P/EPS 16.52 15.56 15.64 14.63 14.36 13.18 10.94 31.52%
EY 6.05 6.43 6.39 6.84 6.96 7.59 9.14 -23.99%
DY 6.06 11.18 8.55 18.25 15.73 23.42 35.75 -69.27%
P/NAPS 6.88 5.96 6.61 5.38 5.17 4.04 3.51 56.43%

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