[UCHITEC] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -74.83%
YoY- 9.28%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 156,875 118,302 79,128 38,954 153,197 115,650 74,268 64.40%
PBT 78,749 61,774 42,905 21,357 85,458 64,933 41,714 52.57%
Tax -521 -287 -151 -243 -1,570 -1,675 -1,237 -43.72%
NP 78,228 61,487 42,754 21,114 83,888 63,258 40,477 54.97%
-
NP to SH 78,228 61,487 42,754 21,114 83,888 63,258 40,477 54.97%
-
Tax Rate 0.66% 0.46% 0.35% 1.14% 1.84% 2.58% 2.97% -
Total Cost 78,647 56,815 36,374 17,840 69,309 52,392 33,791 75.35%
-
Net Worth 176,003 194,721 175,803 213,008 194,133 208,993 186,358 -3.72%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 74,895 37,446 - - 100,800 37,320 - -
Div Payout % 95.74% 60.90% - - 120.16% 59.00% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 176,003 194,721 175,803 213,008 194,133 208,993 186,358 -3.72%
NOSH 374,475 374,464 374,050 373,699 373,333 373,203 372,716 0.31%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 49.87% 51.97% 54.03% 54.20% 54.76% 54.70% 54.50% -
ROE 44.45% 31.58% 24.32% 9.91% 43.21% 30.27% 21.72% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 41.89 31.59 21.15 10.42 41.03 30.99 19.93 63.86%
EPS 20.89 16.42 11.43 5.65 22.47 16.95 10.86 54.48%
DPS 20.00 10.00 0.00 0.00 27.00 10.00 0.00 -
NAPS 0.47 0.52 0.47 0.57 0.52 0.56 0.50 -4.03%
Adjusted Per Share Value based on latest NOSH - 373,699
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 33.86 25.54 17.08 8.41 33.07 24.96 16.03 64.40%
EPS 16.89 13.27 9.23 4.56 18.11 13.65 8.74 54.96%
DPS 16.17 8.08 0.00 0.00 21.76 8.06 0.00 -
NAPS 0.3799 0.4203 0.3795 0.4598 0.419 0.4511 0.4023 -3.73%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.67 2.98 3.12 3.16 3.12 3.10 3.28 -
P/RPS 6.37 9.43 14.75 30.31 7.60 10.00 16.46 -46.80%
P/EPS 12.78 18.15 27.30 55.93 13.89 18.29 30.20 -43.54%
EY 7.82 5.51 3.66 1.79 7.20 5.47 3.31 77.10%
DY 7.49 3.36 0.00 0.00 8.65 3.23 0.00 -
P/NAPS 5.68 5.73 6.64 5.54 6.00 5.54 6.56 -9.13%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 30/10/07 14/08/07 28/05/07 27/02/07 14/11/06 23/08/06 -
Price 2.10 2.95 3.02 3.24 3.12 3.18 3.14 -
P/RPS 5.01 9.34 14.28 31.08 7.60 10.26 15.76 -53.32%
P/EPS 10.05 17.97 26.42 57.35 13.89 18.76 28.91 -50.46%
EY 9.95 5.57 3.78 1.74 7.20 5.33 3.46 101.83%
DY 9.52 3.39 0.00 0.00 8.65 3.14 0.00 -
P/NAPS 4.47 5.67 6.43 5.68 6.00 5.68 6.28 -20.23%

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