[UCHITEC] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -73.74%
YoY- 8.24%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 153,197 115,650 74,268 35,570 131,884 100,559 66,427 74.29%
PBT 85,458 64,933 41,714 19,501 74,872 56,542 37,243 73.70%
Tax -1,570 -1,675 -1,237 -180 -1,294 -1,629 -1,553 0.72%
NP 83,888 63,258 40,477 19,321 73,578 54,913 35,690 76.50%
-
NP to SH 83,888 63,258 40,477 19,321 73,578 54,913 35,690 76.50%
-
Tax Rate 1.84% 2.58% 2.97% 0.92% 1.73% 2.88% 4.17% -
Total Cost 69,309 52,392 33,791 16,249 58,306 45,646 30,737 71.70%
-
Net Worth 194,133 208,993 186,358 197,304 176,852 191,129 168,903 9.69%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 100,800 37,320 - - 73,688 95,564 47,733 64.37%
Div Payout % 120.16% 59.00% - - 100.15% 174.03% 133.74% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 194,133 208,993 186,358 197,304 176,852 191,129 168,903 9.69%
NOSH 373,333 373,203 372,716 372,273 368,442 367,556 367,181 1.11%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 54.76% 54.70% 54.50% 54.32% 55.79% 54.61% 53.73% -
ROE 43.21% 30.27% 21.72% 9.79% 41.60% 28.73% 21.13% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 41.03 30.99 19.93 9.55 35.79 27.36 18.09 72.36%
EPS 22.47 16.95 10.86 5.19 19.97 14.94 9.72 74.56%
DPS 27.00 10.00 0.00 0.00 20.00 26.00 13.00 62.56%
NAPS 0.52 0.56 0.50 0.53 0.48 0.52 0.46 8.49%
Adjusted Per Share Value based on latest NOSH - 372,273
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 33.07 24.96 16.03 7.68 28.47 21.71 14.34 74.28%
EPS 18.11 13.65 8.74 4.17 15.88 11.85 7.70 76.58%
DPS 21.76 8.06 0.00 0.00 15.91 20.63 10.30 64.42%
NAPS 0.419 0.4511 0.4023 0.4259 0.3817 0.4126 0.3646 9.68%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.12 3.10 3.28 3.20 3.00 3.00 2.94 -
P/RPS 7.60 10.00 16.46 33.49 8.38 10.97 16.25 -39.66%
P/EPS 13.89 18.29 30.20 61.66 15.02 20.08 30.25 -40.39%
EY 7.20 5.47 3.31 1.62 6.66 4.98 3.31 67.64%
DY 8.65 3.23 0.00 0.00 6.67 8.67 4.42 56.26%
P/NAPS 6.00 5.54 6.56 6.04 6.25 5.77 6.39 -4.10%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 14/11/06 23/08/06 26/05/06 24/02/06 23/11/05 15/08/05 -
Price 3.12 3.18 3.14 3.22 3.30 3.10 3.04 -
P/RPS 7.60 10.26 15.76 33.70 9.22 11.33 16.80 -40.98%
P/EPS 13.89 18.76 28.91 62.04 16.52 20.75 31.28 -41.70%
EY 7.20 5.33 3.46 1.61 6.05 4.82 3.20 71.45%
DY 8.65 3.14 0.00 0.00 6.06 8.39 4.28 59.64%
P/NAPS 6.00 5.68 6.28 6.08 6.88 5.96 6.61 -6.23%

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