[UCHITEC] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 12.43%
YoY- -6.46%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 30,302 24,973 24,009 20,277 22,362 22,362 18,138 40.75%
PBT 16,417 14,249 10,080 10,267 9,343 4,954 3,146 200.55%
Tax -299 -323 -126 62 -156 -289 -375 -14.00%
NP 16,118 13,926 9,954 10,329 9,187 4,665 2,771 223.08%
-
NP to SH 16,118 13,926 9,954 10,329 9,187 4,665 2,771 223.08%
-
Tax Rate 1.82% 2.27% 1.25% -0.60% 1.67% 5.83% 11.92% -
Total Cost 14,184 11,047 14,055 9,948 13,175 17,697 15,367 -5.19%
-
Net Worth 185,264 174,539 174,566 163,496 162,995 155,499 173,649 4.40%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 18,526 - - 11,147 11,113 - - -
Div Payout % 114.94% - - 107.92% 120.97% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 185,264 174,539 174,566 163,496 162,995 155,499 173,649 4.40%
NOSH 370,528 371,360 371,417 371,582 370,443 370,238 369,466 0.19%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 53.19% 55.76% 41.46% 50.94% 41.08% 20.86% 15.28% -
ROE 8.70% 7.98% 5.70% 6.32% 5.64% 3.00% 1.60% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.18 6.72 6.46 5.46 6.04 6.04 4.91 40.49%
EPS 4.35 3.75 2.68 2.78 2.48 1.26 0.75 222.46%
DPS 5.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 0.50 0.47 0.47 0.44 0.44 0.42 0.47 4.20%
Adjusted Per Share Value based on latest NOSH - 371,582
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.54 5.39 5.18 4.38 4.83 4.83 3.92 40.62%
EPS 3.48 3.01 2.15 2.23 1.98 1.01 0.60 222.46%
DPS 4.00 0.00 0.00 2.41 2.40 0.00 0.00 -
NAPS 0.3999 0.3767 0.3768 0.3529 0.3518 0.3357 0.3748 4.41%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.37 1.29 1.38 1.34 1.29 1.13 1.07 -
P/RPS 16.75 19.18 21.35 24.56 21.37 18.71 21.80 -16.09%
P/EPS 31.49 34.40 51.49 48.21 52.02 89.68 142.67 -63.44%
EY 3.18 2.91 1.94 2.07 1.92 1.12 0.70 174.04%
DY 3.65 0.00 0.00 2.24 2.33 0.00 0.00 -
P/NAPS 2.74 2.74 2.94 3.05 2.93 2.69 2.28 13.02%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 19/08/10 26/05/10 24/02/10 25/11/09 25/08/09 15/05/09 -
Price 1.31 1.41 1.23 1.27 1.52 1.30 1.30 -
P/RPS 16.02 20.97 19.03 23.27 25.18 21.52 26.48 -28.44%
P/EPS 30.11 37.60 45.90 45.69 61.29 103.17 173.33 -68.83%
EY 3.32 2.66 2.18 2.19 1.63 0.97 0.58 219.65%
DY 3.82 0.00 0.00 2.36 1.97 0.00 0.00 -
P/NAPS 2.62 3.00 2.62 2.89 3.45 3.10 2.77 -3.64%

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