[UCHITEC] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -95.28%
YoY- -85.08%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 83,139 62,862 40,500 18,138 122,898 97,078 70,361 11.73%
PBT 27,710 17,443 8,100 3,146 60,708 49,596 36,406 -16.59%
Tax -758 -820 -664 -375 -1,960 -1,890 -1,436 -34.60%
NP 26,952 16,623 7,436 2,771 58,748 47,706 34,970 -15.89%
-
NP to SH 26,952 16,623 7,436 2,771 58,748 47,706 34,970 -15.89%
-
Tax Rate 2.74% 4.70% 8.20% 11.92% 3.23% 3.81% 3.94% -
Total Cost 56,187 46,239 33,064 15,367 64,150 49,372 35,391 35.97%
-
Net Worth 163,126 163,261 156,155 173,649 170,930 182,339 167,587 -1.77%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 22,244 11,131 - - 44,590 22,327 - -
Div Payout % 82.53% 66.96% - - 75.90% 46.80% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 163,126 163,261 156,155 173,649 170,930 182,339 167,587 -1.77%
NOSH 370,742 371,049 371,800 369,466 371,587 372,121 372,417 -0.29%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 32.42% 26.44% 18.36% 15.28% 47.80% 49.14% 49.70% -
ROE 16.52% 10.18% 4.76% 1.60% 34.37% 26.16% 20.87% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 22.42 16.94 10.89 4.91 33.07 26.09 18.89 12.06%
EPS 7.27 4.48 2.00 0.75 15.81 12.82 9.39 -15.64%
DPS 6.00 3.00 0.00 0.00 12.00 6.00 0.00 -
NAPS 0.44 0.44 0.42 0.47 0.46 0.49 0.45 -1.48%
Adjusted Per Share Value based on latest NOSH - 369,466
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.95 13.57 8.74 3.92 26.53 20.95 15.19 11.73%
EPS 5.82 3.59 1.61 0.60 12.68 10.30 7.55 -15.88%
DPS 4.80 2.40 0.00 0.00 9.62 4.82 0.00 -
NAPS 0.3521 0.3524 0.3371 0.3748 0.369 0.3936 0.3617 -1.77%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.34 1.29 1.13 1.07 0.92 1.08 2.01 -
P/RPS 5.98 7.61 10.37 21.80 2.78 4.14 10.64 -31.82%
P/EPS 18.43 28.79 56.50 142.67 5.82 8.42 21.41 -9.48%
EY 5.43 3.47 1.77 0.70 17.18 11.87 4.67 10.54%
DY 4.48 2.33 0.00 0.00 13.04 5.56 0.00 -
P/NAPS 3.05 2.93 2.69 2.28 2.00 2.20 4.47 -22.44%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 25/08/09 15/05/09 25/02/09 01/12/08 28/08/08 -
Price 1.27 1.52 1.30 1.30 0.75 0.94 1.48 -
P/RPS 5.66 8.97 11.93 26.48 2.27 3.60 7.83 -19.40%
P/EPS 17.47 33.93 65.00 173.33 4.74 7.33 15.76 7.08%
EY 5.72 2.95 1.54 0.58 21.08 13.64 6.34 -6.61%
DY 4.72 1.97 0.00 0.00 16.00 6.38 0.00 -
P/NAPS 2.89 3.45 3.10 2.77 1.63 1.92 3.29 -8.25%

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