[UCHITEC] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 62.14%
YoY- -54.12%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 79,284 48,982 24,009 83,139 62,862 40,500 18,138 167.10%
PBT 40,746 24,329 10,080 27,710 17,443 8,100 3,146 450.64%
Tax -748 -449 -126 -758 -820 -664 -375 58.39%
NP 39,998 23,880 9,954 26,952 16,623 7,436 2,771 491.87%
-
NP to SH 39,998 23,880 9,954 26,952 16,623 7,436 2,771 491.87%
-
Tax Rate 1.84% 1.85% 1.25% 2.74% 4.70% 8.20% 11.92% -
Total Cost 39,286 25,102 14,055 56,187 46,239 33,064 15,367 86.86%
-
Net Worth 185,347 174,279 174,566 163,126 163,261 156,155 173,649 4.43%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 18,534 - - 22,244 11,131 - - -
Div Payout % 46.34% - - 82.53% 66.96% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 185,347 174,279 174,566 163,126 163,261 156,155 173,649 4.43%
NOSH 370,695 370,807 371,417 370,742 371,049 371,800 369,466 0.22%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 50.45% 48.75% 41.46% 32.42% 26.44% 18.36% 15.28% -
ROE 21.58% 13.70% 5.70% 16.52% 10.18% 4.76% 1.60% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.39 13.21 6.46 22.42 16.94 10.89 4.91 166.50%
EPS 10.79 6.44 2.68 7.27 4.48 2.00 0.75 490.56%
DPS 5.00 0.00 0.00 6.00 3.00 0.00 0.00 -
NAPS 0.50 0.47 0.47 0.44 0.44 0.42 0.47 4.20%
Adjusted Per Share Value based on latest NOSH - 371,582
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 17.11 10.57 5.18 17.95 13.57 8.74 3.92 166.84%
EPS 8.63 5.15 2.15 5.82 3.59 1.61 0.60 490.47%
DPS 4.00 0.00 0.00 4.80 2.40 0.00 0.00 -
NAPS 0.4001 0.3762 0.3768 0.3521 0.3524 0.3371 0.3748 4.44%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.37 1.29 1.38 1.34 1.29 1.13 1.07 -
P/RPS 6.41 9.77 21.35 5.98 7.61 10.37 21.80 -55.74%
P/EPS 12.70 20.03 51.49 18.43 28.79 56.50 142.67 -80.03%
EY 7.88 4.99 1.94 5.43 3.47 1.77 0.70 401.54%
DY 3.65 0.00 0.00 4.48 2.33 0.00 0.00 -
P/NAPS 2.74 2.74 2.94 3.05 2.93 2.69 2.28 13.02%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 19/08/10 26/05/10 24/02/10 25/11/09 25/08/09 15/05/09 -
Price 1.31 1.41 1.23 1.27 1.52 1.30 1.30 -
P/RPS 6.12 10.67 19.03 5.66 8.97 11.93 26.48 -62.30%
P/EPS 12.14 21.89 45.90 17.47 33.93 65.00 173.33 -82.98%
EY 8.24 4.57 2.18 5.72 2.95 1.54 0.58 485.64%
DY 3.82 0.00 0.00 4.72 1.97 0.00 0.00 -
P/NAPS 2.62 3.00 2.62 2.89 3.45 3.10 2.77 -3.64%

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