[UCHITEC] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -17.91%
YoY- -31.94%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 17,958 22,029 24,994 25,696 27,650 24,966 21,599 -11.59%
PBT 8,432 11,214 12,643 11,213 13,624 12,210 12,194 -21.82%
Tax -228 -279 6 -243 -260 -250 386 -
NP 8,204 10,935 12,649 10,970 13,364 11,960 12,580 -24.81%
-
NP to SH 8,204 10,935 12,649 10,970 13,364 11,960 12,580 -24.81%
-
Tax Rate 2.70% 2.49% -0.05% 2.17% 1.91% 2.05% -3.17% -
Total Cost 9,754 11,094 12,345 14,726 14,286 13,006 9,019 5.36%
-
Net Worth 181,079 199,489 188,625 192,067 177,202 188,259 181,834 -0.27%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 25,889 18,468 - - 25,976 -
Div Payout % - - 204.68% 168.35% - - 206.49% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 181,079 199,489 188,625 192,067 177,202 188,259 181,834 -0.27%
NOSH 369,549 369,425 369,853 369,360 369,171 369,135 371,091 -0.27%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 45.68% 49.64% 50.61% 42.69% 48.33% 47.91% 58.24% -
ROE 4.53% 5.48% 6.71% 5.71% 7.54% 6.35% 6.92% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.86 5.96 6.76 6.96 7.49 6.76 5.82 -11.33%
EPS 2.22 2.96 3.42 2.97 3.62 3.24 3.39 -24.60%
DPS 0.00 0.00 7.00 5.00 0.00 0.00 7.00 -
NAPS 0.49 0.54 0.51 0.52 0.48 0.51 0.49 0.00%
Adjusted Per Share Value based on latest NOSH - 369,360
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.88 4.76 5.40 5.55 5.97 5.39 4.66 -11.50%
EPS 1.77 2.36 2.73 2.37 2.89 2.58 2.72 -24.92%
DPS 0.00 0.00 5.59 3.99 0.00 0.00 5.61 -
NAPS 0.391 0.4307 0.4073 0.4147 0.3826 0.4065 0.3926 -0.27%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.19 1.21 1.09 1.18 1.35 1.47 1.30 -
P/RPS 24.49 20.29 16.13 16.96 18.02 21.73 22.34 6.32%
P/EPS 53.60 40.88 31.87 39.73 37.29 45.37 38.35 25.03%
EY 1.87 2.45 3.14 2.52 2.68 2.20 2.61 -19.94%
DY 0.00 0.00 6.42 4.24 0.00 0.00 5.38 -
P/NAPS 2.43 2.24 2.14 2.27 2.81 2.88 2.65 -5.61%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 23/05/12 28/02/12 21/11/11 25/08/11 23/05/11 25/02/11 -
Price 1.18 1.23 1.17 1.17 1.24 1.39 1.29 -
P/RPS 24.28 20.63 17.31 16.82 16.56 20.55 22.16 6.28%
P/EPS 53.15 41.55 34.21 39.39 34.25 42.90 38.05 24.98%
EY 1.88 2.41 2.92 2.54 2.92 2.33 2.63 -20.06%
DY 0.00 0.00 5.98 4.27 0.00 0.00 5.43 -
P/NAPS 2.41 2.28 2.29 2.25 2.58 2.73 2.63 -5.66%

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