[UCHITEC] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 7.75%
YoY- 18.87%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 38,698 35,570 31,325 34,132 33,565 32,862 29,229 20.63%
PBT 22,213 19,501 18,330 19,299 18,662 18,581 16,959 19.77%
Tax -1,057 -180 335 -76 -822 -731 -36 857.64%
NP 21,156 19,321 18,665 19,223 17,840 17,850 16,923 16.09%
-
NP to SH 21,156 19,321 18,665 19,223 17,840 17,850 16,923 16.09%
-
Tax Rate 4.76% 0.92% -1.83% 0.39% 4.40% 3.93% 0.21% -
Total Cost 17,542 16,249 12,660 14,909 15,725 15,012 12,306 26.74%
-
Net Worth 186,232 197,304 176,710 191,127 168,855 194,260 174,314 4.52%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 36,814 47,781 - 47,648 - -
Div Payout % - - 197.24% 248.57% - 266.94% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 186,232 197,304 176,710 191,127 168,855 194,260 174,314 4.52%
NOSH 372,464 372,273 368,145 367,552 367,078 366,529 363,154 1.70%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 54.67% 54.32% 59.58% 56.32% 53.15% 54.32% 57.90% -
ROE 11.36% 9.79% 10.56% 10.06% 10.57% 9.19% 9.71% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.39 9.55 8.51 9.29 9.14 8.97 8.05 18.59%
EPS 5.68 5.19 5.07 5.23 4.86 4.87 4.66 14.14%
DPS 0.00 0.00 10.00 13.00 0.00 13.00 0.00 -
NAPS 0.50 0.53 0.48 0.52 0.46 0.53 0.48 2.76%
Adjusted Per Share Value based on latest NOSH - 367,552
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 8.35 7.68 6.76 7.37 7.25 7.09 6.31 20.59%
EPS 4.57 4.17 4.03 4.15 3.85 3.85 3.65 16.21%
DPS 0.00 0.00 7.95 10.31 0.00 10.29 0.00 -
NAPS 0.402 0.4259 0.3814 0.4126 0.3645 0.4193 0.3763 4.51%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.28 3.20 3.00 3.00 2.94 2.65 2.29 -
P/RPS 31.57 33.49 35.26 32.31 32.15 29.56 28.45 7.20%
P/EPS 57.75 61.66 59.17 57.36 60.49 54.41 49.14 11.39%
EY 1.73 1.62 1.69 1.74 1.65 1.84 2.03 -10.13%
DY 0.00 0.00 3.33 4.33 0.00 4.91 0.00 -
P/NAPS 6.56 6.04 6.25 5.77 6.39 5.00 4.77 23.74%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 26/05/06 24/02/06 23/11/05 15/08/05 27/05/05 28/02/05 -
Price 3.14 3.22 3.30 3.10 3.04 2.85 2.48 -
P/RPS 30.22 33.70 38.78 33.38 33.25 31.79 30.81 -1.28%
P/EPS 55.28 62.04 65.09 59.27 62.55 58.52 53.22 2.57%
EY 1.81 1.61 1.54 1.69 1.60 1.71 1.88 -2.50%
DY 0.00 0.00 3.03 4.19 0.00 4.56 0.00 -
P/NAPS 6.28 6.08 6.88 5.96 6.61 5.38 5.17 13.88%

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