[UCHITEC] QoQ Quarter Result on 30-Jun-2006 [#2]

Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 9.5%
YoY- 18.59%
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 38,954 37,547 41,382 38,698 35,570 31,325 34,132 9.21%
PBT 21,357 20,525 23,219 22,213 19,501 18,330 19,299 6.99%
Tax -243 105 -438 -1,057 -180 335 -76 117.18%
NP 21,114 20,630 22,781 21,156 19,321 18,665 19,223 6.46%
-
NP to SH 21,114 20,630 22,781 21,156 19,321 18,665 19,223 6.46%
-
Tax Rate 1.14% -0.51% 1.89% 4.76% 0.92% -1.83% 0.39% -
Total Cost 17,840 16,917 18,601 17,542 16,249 12,660 14,909 12.72%
-
Net Worth 213,008 193,989 208,794 186,232 197,304 176,710 191,127 7.50%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 63,419 37,284 - - 36,814 47,781 -
Div Payout % - 307.41% 163.67% - - 197.24% 248.57% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 213,008 193,989 208,794 186,232 197,304 176,710 191,127 7.50%
NOSH 373,699 373,056 372,847 372,464 372,273 368,145 367,552 1.11%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 54.20% 54.94% 55.05% 54.67% 54.32% 59.58% 56.32% -
ROE 9.91% 10.63% 10.91% 11.36% 9.79% 10.56% 10.06% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.42 10.06 11.10 10.39 9.55 8.51 9.29 7.96%
EPS 5.65 5.53 6.11 5.68 5.19 5.07 5.23 5.28%
DPS 0.00 17.00 10.00 0.00 0.00 10.00 13.00 -
NAPS 0.57 0.52 0.56 0.50 0.53 0.48 0.52 6.31%
Adjusted Per Share Value based on latest NOSH - 372,464
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 8.41 8.10 8.93 8.35 7.68 6.76 7.37 9.20%
EPS 4.56 4.45 4.92 4.57 4.17 4.03 4.15 6.48%
DPS 0.00 13.69 8.05 0.00 0.00 7.95 10.31 -
NAPS 0.4598 0.4187 0.4507 0.402 0.4259 0.3814 0.4126 7.49%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.16 3.12 3.10 3.28 3.20 3.00 3.00 -
P/RPS 30.31 31.00 27.93 31.57 33.49 35.26 32.31 -4.17%
P/EPS 55.93 56.42 50.74 57.75 61.66 59.17 57.36 -1.67%
EY 1.79 1.77 1.97 1.73 1.62 1.69 1.74 1.90%
DY 0.00 5.45 3.23 0.00 0.00 3.33 4.33 -
P/NAPS 5.54 6.00 5.54 6.56 6.04 6.25 5.77 -2.67%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 14/11/06 23/08/06 26/05/06 24/02/06 23/11/05 -
Price 3.24 3.12 3.18 3.14 3.22 3.30 3.10 -
P/RPS 31.08 31.00 28.65 30.22 33.70 38.78 33.38 -4.65%
P/EPS 57.35 56.42 52.05 55.28 62.04 65.09 59.27 -2.17%
EY 1.74 1.77 1.92 1.81 1.61 1.54 1.69 1.96%
DY 0.00 5.45 3.14 0.00 0.00 3.03 4.19 -
P/NAPS 5.68 6.00 5.68 6.28 6.08 6.88 5.96 -3.15%

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