[UCHITEC] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -9.01%
YoY- 20.15%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 103,306 104,416 105,232 99,864 100,883 105,712 97,964 3.59%
PBT 49,690 49,396 51,668 48,840 52,940 54,328 48,658 1.40%
Tax -747 -1,004 -1,020 -1,000 -362 -997 -898 -11.52%
NP 48,943 48,392 50,648 47,840 52,578 53,330 47,760 1.64%
-
NP to SH 48,943 48,392 50,648 47,840 52,578 53,330 47,760 1.64%
-
Tax Rate 1.50% 2.03% 1.97% 2.05% 0.68% 1.84% 1.85% -
Total Cost 54,363 56,024 54,584 52,024 48,305 52,381 50,204 5.43%
-
Net Worth 188,384 191,992 177,194 188,259 181,687 185,347 174,279 5.31%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 44,325 24,614 - - 44,494 24,713 - -
Div Payout % 90.57% 50.86% - - 84.63% 46.34% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 188,384 191,992 177,194 188,259 181,687 185,347 174,279 5.31%
NOSH 369,381 369,216 369,154 369,135 370,789 370,695 370,807 -0.25%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 47.38% 46.35% 48.13% 47.91% 52.12% 50.45% 48.75% -
ROE 25.98% 25.21% 28.58% 25.41% 28.94% 28.77% 27.40% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 27.97 28.28 28.51 27.05 27.21 28.52 26.42 3.86%
EPS 13.25 13.11 13.72 12.96 14.18 14.39 12.88 1.90%
DPS 12.00 6.67 0.00 0.00 12.00 6.67 0.00 -
NAPS 0.51 0.52 0.48 0.51 0.49 0.50 0.47 5.58%
Adjusted Per Share Value based on latest NOSH - 369,135
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 22.31 22.55 22.72 21.56 21.78 22.83 21.15 3.61%
EPS 10.57 10.45 10.94 10.33 11.35 11.52 10.31 1.66%
DPS 9.57 5.32 0.00 0.00 9.61 5.34 0.00 -
NAPS 0.4068 0.4146 0.3826 0.4065 0.3923 0.4002 0.3763 5.31%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.09 1.18 1.35 1.47 1.30 1.37 1.29 -
P/RPS 3.90 4.17 4.74 5.43 4.78 4.80 4.88 -13.84%
P/EPS 8.23 9.00 9.84 11.34 9.17 9.52 10.02 -12.26%
EY 12.16 11.11 10.16 8.82 10.91 10.50 9.98 14.03%
DY 11.01 5.65 0.00 0.00 9.23 4.87 0.00 -
P/NAPS 2.14 2.27 2.81 2.88 2.65 2.74 2.74 -15.15%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 25/08/11 23/05/11 25/02/11 23/11/10 19/08/10 -
Price 1.17 1.17 1.24 1.39 1.29 1.31 1.41 -
P/RPS 4.18 4.14 4.35 5.14 4.74 4.59 5.34 -15.02%
P/EPS 8.83 8.93 9.04 10.73 9.10 9.11 10.95 -13.33%
EY 11.32 11.20 11.06 9.32 10.99 10.98 9.13 15.36%
DY 10.26 5.70 0.00 0.00 9.30 5.09 0.00 -
P/NAPS 2.29 2.25 2.58 2.73 2.63 2.62 3.00 -16.43%

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