[UCHITEC] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 168.35%
YoY- -78.74%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 24,009 83,139 62,862 40,500 18,138 122,898 97,078 -60.63%
PBT 10,080 27,710 17,443 8,100 3,146 60,708 49,596 -65.46%
Tax -126 -758 -820 -664 -375 -1,960 -1,890 -83.58%
NP 9,954 26,952 16,623 7,436 2,771 58,748 47,706 -64.85%
-
NP to SH 9,954 26,952 16,623 7,436 2,771 58,748 47,706 -64.85%
-
Tax Rate 1.25% 2.74% 4.70% 8.20% 11.92% 3.23% 3.81% -
Total Cost 14,055 56,187 46,239 33,064 15,367 64,150 49,372 -56.75%
-
Net Worth 174,566 163,126 163,261 156,155 173,649 170,930 182,339 -2.86%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 22,244 11,131 - - 44,590 22,327 -
Div Payout % - 82.53% 66.96% - - 75.90% 46.80% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 174,566 163,126 163,261 156,155 173,649 170,930 182,339 -2.86%
NOSH 371,417 370,742 371,049 371,800 369,466 371,587 372,121 -0.12%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 41.46% 32.42% 26.44% 18.36% 15.28% 47.80% 49.14% -
ROE 5.70% 16.52% 10.18% 4.76% 1.60% 34.37% 26.16% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 6.46 22.42 16.94 10.89 4.91 33.07 26.09 -60.60%
EPS 2.68 7.27 4.48 2.00 0.75 15.81 12.82 -64.81%
DPS 0.00 6.00 3.00 0.00 0.00 12.00 6.00 -
NAPS 0.47 0.44 0.44 0.42 0.47 0.46 0.49 -2.74%
Adjusted Per Share Value based on latest NOSH - 370,238
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 5.18 17.95 13.57 8.74 3.92 26.54 20.96 -60.65%
EPS 2.15 5.82 3.59 1.61 0.60 12.69 10.30 -64.84%
DPS 0.00 4.80 2.40 0.00 0.00 9.63 4.82 -
NAPS 0.3769 0.3522 0.3525 0.3372 0.375 0.3691 0.3937 -2.86%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.38 1.34 1.29 1.13 1.07 0.92 1.08 -
P/RPS 21.35 5.98 7.61 10.37 21.80 2.78 4.14 198.78%
P/EPS 51.49 18.43 28.79 56.50 142.67 5.82 8.42 234.77%
EY 1.94 5.43 3.47 1.77 0.70 17.18 11.87 -70.14%
DY 0.00 4.48 2.33 0.00 0.00 13.04 5.56 -
P/NAPS 2.94 3.05 2.93 2.69 2.28 2.00 2.20 21.34%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 25/11/09 25/08/09 15/05/09 25/02/09 01/12/08 -
Price 1.23 1.27 1.52 1.30 1.30 0.75 0.94 -
P/RPS 19.03 5.66 8.97 11.93 26.48 2.27 3.60 203.76%
P/EPS 45.90 17.47 33.93 65.00 173.33 4.74 7.33 240.11%
EY 2.18 5.72 2.95 1.54 0.58 21.08 13.64 -70.58%
DY 0.00 4.72 1.97 0.00 0.00 16.00 6.38 -
P/NAPS 2.62 2.89 3.45 3.10 2.77 1.63 1.92 23.05%

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