[UCHITEC] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 36.92%
YoY- 7.15%
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 100,559 66,427 32,862 115,352 86,123 55,985 26,709 141.81%
PBT 56,542 37,243 18,581 64,537 47,578 30,598 14,609 146.30%
Tax -1,629 -1,553 -731 -1,778 -1,742 -933 -473 127.88%
NP 54,913 35,690 17,850 62,759 45,836 29,665 14,136 146.91%
-
NP to SH 54,913 35,690 17,850 62,759 45,836 29,665 14,136 146.91%
-
Tax Rate 2.88% 4.17% 3.93% 2.76% 3.66% 3.05% 3.24% -
Total Cost 45,646 30,737 15,012 52,593 40,287 26,320 12,573 136.03%
-
Net Worth 191,129 168,903 194,260 174,431 199,602 184,952 190,752 0.13%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 95,564 47,733 47,648 141,725 141,536 116,048 23,209 156.67%
Div Payout % 174.03% 133.74% 266.94% 225.83% 308.79% 391.20% 164.19% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 191,129 168,903 194,260 174,431 199,602 184,952 190,752 0.13%
NOSH 367,556 367,181 366,529 363,398 362,913 362,652 72,529 194.74%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 54.61% 53.73% 54.32% 54.41% 53.22% 52.99% 52.93% -
ROE 28.73% 21.13% 9.19% 35.98% 22.96% 16.04% 7.41% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 27.36 18.09 8.97 31.74 23.73 15.44 36.83 -17.96%
EPS 14.94 9.72 4.87 17.27 12.63 8.18 19.49 -16.22%
DPS 26.00 13.00 13.00 39.00 39.00 32.00 32.00 -12.91%
NAPS 0.52 0.46 0.53 0.48 0.55 0.51 2.63 -66.02%
Adjusted Per Share Value based on latest NOSH - 363,154
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 21.71 14.34 7.10 24.91 18.60 12.09 5.77 141.71%
EPS 11.86 7.71 3.85 13.55 9.90 6.41 3.05 147.07%
DPS 20.63 10.31 10.29 30.60 30.56 25.06 5.01 156.68%
NAPS 0.4127 0.3647 0.4195 0.3766 0.431 0.3994 0.4119 0.12%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 3.00 2.94 2.65 2.29 2.00 1.77 2.04 -
P/RPS 10.97 16.25 29.56 7.21 8.43 11.47 5.54 57.62%
P/EPS 20.08 30.25 54.41 13.26 15.84 21.64 10.47 54.30%
EY 4.98 3.31 1.84 7.54 6.32 4.62 9.55 -35.18%
DY 8.67 4.42 4.91 17.03 19.50 18.08 15.69 -32.63%
P/NAPS 5.77 6.39 5.00 4.77 3.64 3.47 0.78 279.19%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 15/08/05 27/05/05 28/02/05 25/11/04 23/08/04 25/05/04 -
Price 3.10 3.04 2.85 2.48 2.22 1.79 1.85 -
P/RPS 11.33 16.80 31.79 7.81 9.35 11.60 5.02 71.97%
P/EPS 20.75 31.28 58.52 14.36 17.58 21.88 9.49 68.38%
EY 4.82 3.20 1.71 6.96 5.69 4.57 10.54 -40.61%
DY 8.39 4.28 4.56 15.73 17.57 17.88 17.30 -38.24%
P/NAPS 5.96 6.61 5.38 5.17 4.04 3.51 0.70 316.42%

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