[UCHITEC] QoQ Quarter Result on 31-Dec-2005 [#4]

Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -2.9%
YoY- 10.29%
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 41,382 38,698 35,570 31,325 34,132 33,565 32,862 16.59%
PBT 23,219 22,213 19,501 18,330 19,299 18,662 18,581 15.99%
Tax -438 -1,057 -180 335 -76 -822 -731 -28.90%
NP 22,781 21,156 19,321 18,665 19,223 17,840 17,850 17.64%
-
NP to SH 22,781 21,156 19,321 18,665 19,223 17,840 17,850 17.64%
-
Tax Rate 1.89% 4.76% 0.92% -1.83% 0.39% 4.40% 3.93% -
Total Cost 18,601 17,542 16,249 12,660 14,909 15,725 15,012 15.34%
-
Net Worth 208,794 186,232 197,304 176,710 191,127 168,855 194,260 4.92%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 37,284 - - 36,814 47,781 - 47,648 -15.07%
Div Payout % 163.67% - - 197.24% 248.57% - 266.94% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 208,794 186,232 197,304 176,710 191,127 168,855 194,260 4.92%
NOSH 372,847 372,464 372,273 368,145 367,552 367,078 366,529 1.14%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 55.05% 54.67% 54.32% 59.58% 56.32% 53.15% 54.32% -
ROE 10.91% 11.36% 9.79% 10.56% 10.06% 10.57% 9.19% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.10 10.39 9.55 8.51 9.29 9.14 8.97 15.24%
EPS 6.11 5.68 5.19 5.07 5.23 4.86 4.87 16.30%
DPS 10.00 0.00 0.00 10.00 13.00 0.00 13.00 -16.03%
NAPS 0.56 0.50 0.53 0.48 0.52 0.46 0.53 3.73%
Adjusted Per Share Value based on latest NOSH - 368,145
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 8.94 8.36 7.68 6.76 7.37 7.25 7.10 16.58%
EPS 4.92 4.57 4.17 4.03 4.15 3.85 3.85 17.74%
DPS 8.05 0.00 0.00 7.95 10.32 0.00 10.29 -15.08%
NAPS 0.4508 0.4021 0.426 0.3816 0.4127 0.3646 0.4195 4.90%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.10 3.28 3.20 3.00 3.00 2.94 2.65 -
P/RPS 27.93 31.57 33.49 35.26 32.31 32.15 29.56 -3.70%
P/EPS 50.74 57.75 61.66 59.17 57.36 60.49 54.41 -4.54%
EY 1.97 1.73 1.62 1.69 1.74 1.65 1.84 4.65%
DY 3.23 0.00 0.00 3.33 4.33 0.00 4.91 -24.34%
P/NAPS 5.54 6.56 6.04 6.25 5.77 6.39 5.00 7.06%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 14/11/06 23/08/06 26/05/06 24/02/06 23/11/05 15/08/05 27/05/05 -
Price 3.18 3.14 3.22 3.30 3.10 3.04 2.85 -
P/RPS 28.65 30.22 33.70 38.78 33.38 33.25 31.79 -6.69%
P/EPS 52.05 55.28 62.04 65.09 59.27 62.55 58.52 -7.50%
EY 1.92 1.81 1.61 1.54 1.69 1.60 1.71 8.02%
DY 3.14 0.00 0.00 3.03 4.19 0.00 4.56 -22.00%
P/NAPS 5.68 6.28 6.08 6.88 5.96 6.61 5.38 3.68%

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