[UCHITEC] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
14-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 56.28%
YoY- 15.2%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 79,128 38,954 153,197 115,650 74,268 35,570 131,884 -28.93%
PBT 42,905 21,357 85,458 64,933 41,714 19,501 74,872 -31.07%
Tax -151 -243 -1,570 -1,675 -1,237 -180 -1,294 -76.21%
NP 42,754 21,114 83,888 63,258 40,477 19,321 73,578 -30.43%
-
NP to SH 42,754 21,114 83,888 63,258 40,477 19,321 73,578 -30.43%
-
Tax Rate 0.35% 1.14% 1.84% 2.58% 2.97% 0.92% 1.73% -
Total Cost 36,374 17,840 69,309 52,392 33,791 16,249 58,306 -27.05%
-
Net Worth 175,803 213,008 194,133 208,993 186,358 197,304 176,852 -0.39%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 100,800 37,320 - - 73,688 -
Div Payout % - - 120.16% 59.00% - - 100.15% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 175,803 213,008 194,133 208,993 186,358 197,304 176,852 -0.39%
NOSH 374,050 373,699 373,333 373,203 372,716 372,273 368,442 1.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 54.03% 54.20% 54.76% 54.70% 54.50% 54.32% 55.79% -
ROE 24.32% 9.91% 43.21% 30.27% 21.72% 9.79% 41.60% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 21.15 10.42 41.03 30.99 19.93 9.55 35.79 -29.64%
EPS 11.43 5.65 22.47 16.95 10.86 5.19 19.97 -31.13%
DPS 0.00 0.00 27.00 10.00 0.00 0.00 20.00 -
NAPS 0.47 0.57 0.52 0.56 0.50 0.53 0.48 -1.39%
Adjusted Per Share Value based on latest NOSH - 372,847
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 17.08 8.41 33.07 24.96 16.03 7.68 28.47 -28.93%
EPS 9.23 4.56 18.11 13.65 8.74 4.17 15.88 -30.42%
DPS 0.00 0.00 21.76 8.06 0.00 0.00 15.91 -
NAPS 0.3795 0.4598 0.419 0.4511 0.4023 0.4259 0.3817 -0.38%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.12 3.16 3.12 3.10 3.28 3.20 3.00 -
P/RPS 14.75 30.31 7.60 10.00 16.46 33.49 8.38 45.93%
P/EPS 27.30 55.93 13.89 18.29 30.20 61.66 15.02 49.09%
EY 3.66 1.79 7.20 5.47 3.31 1.62 6.66 -32.98%
DY 0.00 0.00 8.65 3.23 0.00 0.00 6.67 -
P/NAPS 6.64 5.54 6.00 5.54 6.56 6.04 6.25 4.12%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 14/08/07 28/05/07 27/02/07 14/11/06 23/08/06 26/05/06 24/02/06 -
Price 3.02 3.24 3.12 3.18 3.14 3.22 3.30 -
P/RPS 14.28 31.08 7.60 10.26 15.76 33.70 9.22 33.97%
P/EPS 26.42 57.35 13.89 18.76 28.91 62.04 16.52 36.87%
EY 3.78 1.74 7.20 5.33 3.46 1.61 6.05 -26.97%
DY 0.00 0.00 8.65 3.14 0.00 0.00 6.06 -
P/NAPS 6.43 5.68 6.00 5.68 6.28 6.08 6.88 -4.42%

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