[UCHITEC] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 96.93%
YoY- -27.87%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 24,973 24,009 20,277 22,362 22,362 18,138 25,820 -2.20%
PBT 14,249 10,080 10,267 9,343 4,954 3,146 11,112 18.08%
Tax -323 -126 62 -156 -289 -375 -70 177.94%
NP 13,926 9,954 10,329 9,187 4,665 2,771 11,042 16.78%
-
NP to SH 13,926 9,954 10,329 9,187 4,665 2,771 11,042 16.78%
-
Tax Rate 2.27% 1.25% -0.60% 1.67% 5.83% 11.92% 0.63% -
Total Cost 11,047 14,055 9,948 13,175 17,697 15,367 14,778 -17.67%
-
Net Worth 174,539 174,566 163,496 162,995 155,499 173,649 171,020 1.37%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 11,147 11,113 - - 22,307 -
Div Payout % - - 107.92% 120.97% - - 202.02% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 174,539 174,566 163,496 162,995 155,499 173,649 171,020 1.37%
NOSH 371,360 371,417 371,582 370,443 370,238 369,466 371,784 -0.07%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 55.76% 41.46% 50.94% 41.08% 20.86% 15.28% 42.77% -
ROE 7.98% 5.70% 6.32% 5.64% 3.00% 1.60% 6.46% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.72 6.46 5.46 6.04 6.04 4.91 6.94 -2.13%
EPS 3.75 2.68 2.78 2.48 1.26 0.75 2.97 16.86%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 6.00 -
NAPS 0.47 0.47 0.44 0.44 0.42 0.47 0.46 1.44%
Adjusted Per Share Value based on latest NOSH - 370,443
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.39 5.18 4.38 4.83 4.83 3.92 5.57 -2.17%
EPS 3.01 2.15 2.23 1.98 1.01 0.60 2.38 16.99%
DPS 0.00 0.00 2.41 2.40 0.00 0.00 4.82 -
NAPS 0.3767 0.3768 0.3529 0.3518 0.3357 0.3748 0.3692 1.35%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.29 1.38 1.34 1.29 1.13 1.07 0.92 -
P/RPS 19.18 21.35 24.56 21.37 18.71 21.80 13.25 28.05%
P/EPS 34.40 51.49 48.21 52.02 89.68 142.67 30.98 7.25%
EY 2.91 1.94 2.07 1.92 1.12 0.70 3.23 -6.73%
DY 0.00 0.00 2.24 2.33 0.00 0.00 6.52 -
P/NAPS 2.74 2.94 3.05 2.93 2.69 2.28 2.00 23.42%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 26/05/10 24/02/10 25/11/09 25/08/09 15/05/09 25/02/09 -
Price 1.41 1.23 1.27 1.52 1.30 1.30 0.75 -
P/RPS 20.97 19.03 23.27 25.18 21.52 26.48 10.80 55.82%
P/EPS 37.60 45.90 45.69 61.29 103.17 173.33 25.25 30.49%
EY 2.66 2.18 2.19 1.63 0.97 0.58 3.96 -23.35%
DY 0.00 0.00 2.36 1.97 0.00 0.00 8.00 -
P/NAPS 3.00 2.62 2.89 3.45 3.10 2.77 1.63 50.35%

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