[UCHITEC] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 5.04%
YoY- 8.24%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 153,197 154,200 148,536 142,280 131,884 134,078 132,854 9.93%
PBT 85,458 86,577 83,428 78,004 74,872 75,389 74,486 9.56%
Tax -1,570 -2,233 -2,474 -720 -1,294 -2,172 -3,106 -36.46%
NP 83,888 84,344 80,954 77,284 73,578 73,217 71,380 11.33%
-
NP to SH 83,888 84,344 80,954 77,284 73,578 73,217 71,380 11.33%
-
Tax Rate 1.84% 2.58% 2.97% 0.92% 1.73% 2.88% 4.17% -
Total Cost 69,309 69,856 67,582 64,996 58,306 60,861 61,474 8.30%
-
Net Worth 194,133 208,993 186,358 197,304 176,852 191,129 168,903 9.69%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 100,800 49,760 - - 73,688 127,419 95,467 3.68%
Div Payout % 120.16% 59.00% - - 100.15% 174.03% 133.74% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 194,133 208,993 186,358 197,304 176,852 191,129 168,903 9.69%
NOSH 373,333 373,203 372,716 372,273 368,442 367,556 367,181 1.11%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 54.76% 54.70% 54.50% 54.32% 55.79% 54.61% 53.73% -
ROE 43.21% 40.36% 43.44% 39.17% 41.60% 38.31% 42.26% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 41.03 41.32 39.85 38.22 35.79 36.48 36.18 8.72%
EPS 22.47 22.60 21.72 20.76 19.97 19.92 19.44 10.10%
DPS 27.00 13.33 0.00 0.00 20.00 34.67 26.00 2.54%
NAPS 0.52 0.56 0.50 0.53 0.48 0.52 0.46 8.49%
Adjusted Per Share Value based on latest NOSH - 372,273
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 33.08 33.30 32.07 30.72 28.48 28.95 28.69 9.92%
EPS 18.11 18.21 17.48 16.69 15.89 15.81 15.41 11.33%
DPS 21.77 10.75 0.00 0.00 15.91 27.52 20.62 3.67%
NAPS 0.4192 0.4513 0.4024 0.4261 0.3819 0.4127 0.3647 9.70%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.12 3.10 3.28 3.20 3.00 3.00 2.94 -
P/RPS 7.60 7.50 8.23 8.37 8.38 8.22 8.13 -4.38%
P/EPS 13.89 13.72 15.10 15.41 15.02 15.06 15.12 -5.48%
EY 7.20 7.29 6.62 6.49 6.66 6.64 6.61 5.84%
DY 8.65 4.30 0.00 0.00 6.67 11.56 8.84 -1.43%
P/NAPS 6.00 5.54 6.56 6.04 6.25 5.77 6.39 -4.10%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 14/11/06 23/08/06 26/05/06 24/02/06 23/11/05 15/08/05 -
Price 3.12 3.18 3.14 3.22 3.30 3.10 3.04 -
P/RPS 7.60 7.70 7.88 8.43 9.22 8.50 8.40 -6.43%
P/EPS 13.89 14.07 14.46 15.51 16.52 15.56 15.64 -7.58%
EY 7.20 7.11 6.92 6.45 6.05 6.43 6.39 8.25%
DY 8.65 4.19 0.00 0.00 6.06 11.18 8.55 0.77%
P/NAPS 6.00 5.68 6.28 6.08 6.88 5.96 6.61 -6.23%

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