[UCHITEC] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -77.25%
YoY- 20.15%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 103,306 78,312 52,616 24,966 100,883 79,284 48,982 64.23%
PBT 49,690 37,047 25,834 12,210 52,940 40,746 24,329 60.76%
Tax -747 -753 -510 -250 -362 -748 -449 40.27%
NP 48,943 36,294 25,324 11,960 52,578 39,998 23,880 61.13%
-
NP to SH 48,943 36,294 25,324 11,960 52,578 39,998 23,880 61.13%
-
Tax Rate 1.50% 2.03% 1.97% 2.05% 0.68% 1.84% 1.85% -
Total Cost 54,363 42,018 27,292 13,006 48,305 39,286 25,102 67.15%
-
Net Worth 188,384 191,992 177,194 188,259 181,687 185,347 174,279 5.31%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 44,325 18,460 - - 44,494 18,534 - -
Div Payout % 90.57% 50.86% - - 84.63% 46.34% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 188,384 191,992 177,194 188,259 181,687 185,347 174,279 5.31%
NOSH 369,381 369,216 369,154 369,135 370,789 370,695 370,807 -0.25%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 47.38% 46.35% 48.13% 47.91% 52.12% 50.45% 48.75% -
ROE 25.98% 18.90% 14.29% 6.35% 28.94% 21.58% 13.70% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 27.97 21.21 14.25 6.76 27.21 21.39 13.21 64.66%
EPS 13.25 9.83 6.86 3.24 14.18 10.79 6.44 61.55%
DPS 12.00 5.00 0.00 0.00 12.00 5.00 0.00 -
NAPS 0.51 0.52 0.48 0.51 0.49 0.50 0.47 5.58%
Adjusted Per Share Value based on latest NOSH - 369,135
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 22.30 16.90 11.36 5.39 21.78 17.11 10.57 64.27%
EPS 10.56 7.83 5.47 2.58 11.35 8.63 5.15 61.18%
DPS 9.57 3.98 0.00 0.00 9.60 4.00 0.00 -
NAPS 0.4066 0.4144 0.3825 0.4064 0.3922 0.4001 0.3762 5.30%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.09 1.18 1.35 1.47 1.30 1.37 1.29 -
P/RPS 3.90 5.56 9.47 21.73 4.78 6.41 9.77 -45.69%
P/EPS 8.23 12.00 19.68 45.37 9.17 12.70 20.03 -44.64%
EY 12.16 8.33 5.08 2.20 10.91 7.88 4.99 80.79%
DY 11.01 4.24 0.00 0.00 9.23 3.65 0.00 -
P/NAPS 2.14 2.27 2.81 2.88 2.65 2.74 2.74 -15.15%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 25/08/11 23/05/11 25/02/11 23/11/10 19/08/10 -
Price 1.17 1.17 1.24 1.39 1.29 1.31 1.41 -
P/RPS 4.18 5.52 8.70 20.55 4.74 6.12 10.67 -46.36%
P/EPS 8.83 11.90 18.08 42.90 9.10 12.14 21.89 -45.31%
EY 11.32 8.40 5.53 2.33 10.99 8.24 4.57 82.76%
DY 10.26 4.27 0.00 0.00 9.30 3.82 0.00 -
P/NAPS 2.29 2.25 2.58 2.73 2.63 2.62 3.00 -16.43%

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