[UCHITEC] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 33.99%
YoY- 17.24%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 115,650 74,268 35,570 131,884 100,559 66,427 32,862 131.18%
PBT 64,933 41,714 19,501 74,872 56,542 37,243 18,581 130.10%
Tax -1,675 -1,237 -180 -1,294 -1,629 -1,553 -731 73.71%
NP 63,258 40,477 19,321 73,578 54,913 35,690 17,850 132.26%
-
NP to SH 63,258 40,477 19,321 73,578 54,913 35,690 17,850 132.26%
-
Tax Rate 2.58% 2.97% 0.92% 1.73% 2.88% 4.17% 3.93% -
Total Cost 52,392 33,791 16,249 58,306 45,646 30,737 15,012 129.90%
-
Net Worth 208,993 186,358 197,304 176,852 191,129 168,903 194,260 4.98%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 37,320 - - 73,688 95,564 47,733 47,648 -15.01%
Div Payout % 59.00% - - 100.15% 174.03% 133.74% 266.94% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 208,993 186,358 197,304 176,852 191,129 168,903 194,260 4.98%
NOSH 373,203 372,716 372,273 368,442 367,556 367,181 366,529 1.20%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 54.70% 54.50% 54.32% 55.79% 54.61% 53.73% 54.32% -
ROE 30.27% 21.72% 9.79% 41.60% 28.73% 21.13% 9.19% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 30.99 19.93 9.55 35.79 27.36 18.09 8.97 128.36%
EPS 16.95 10.86 5.19 19.97 14.94 9.72 4.87 129.49%
DPS 10.00 0.00 0.00 20.00 26.00 13.00 13.00 -16.03%
NAPS 0.56 0.50 0.53 0.48 0.52 0.46 0.53 3.73%
Adjusted Per Share Value based on latest NOSH - 368,145
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 24.96 16.03 7.68 28.47 21.71 14.34 7.09 131.24%
EPS 13.65 8.74 4.17 15.88 11.85 7.70 3.85 132.33%
DPS 8.06 0.00 0.00 15.91 20.63 10.30 10.29 -15.01%
NAPS 0.4511 0.4023 0.4259 0.3817 0.4126 0.3646 0.4193 4.98%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.10 3.28 3.20 3.00 3.00 2.94 2.65 -
P/RPS 10.00 16.46 33.49 8.38 10.97 16.25 29.56 -51.41%
P/EPS 18.29 30.20 61.66 15.02 20.08 30.25 54.41 -51.62%
EY 5.47 3.31 1.62 6.66 4.98 3.31 1.84 106.61%
DY 3.23 0.00 0.00 6.67 8.67 4.42 4.91 -24.34%
P/NAPS 5.54 6.56 6.04 6.25 5.77 6.39 5.00 7.06%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 14/11/06 23/08/06 26/05/06 24/02/06 23/11/05 15/08/05 27/05/05 -
Price 3.18 3.14 3.22 3.30 3.10 3.04 2.85 -
P/RPS 10.26 15.76 33.70 9.22 11.33 16.80 31.79 -52.91%
P/EPS 18.76 28.91 62.04 16.52 20.75 31.28 58.52 -53.12%
EY 5.33 3.46 1.61 6.05 4.82 3.20 1.71 113.23%
DY 3.14 0.00 0.00 6.06 8.39 4.28 4.56 -22.00%
P/NAPS 5.68 6.28 6.08 6.88 5.96 6.61 5.38 3.68%

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