[UCHITEC] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 5.48%
YoY- 26.27%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 31,325 34,132 33,565 32,862 29,229 30,138 29,276 4.60%
PBT 18,330 19,299 18,662 18,581 16,959 16,980 15,989 9.50%
Tax 335 -76 -822 -731 -36 -809 -460 -
NP 18,665 19,223 17,840 17,850 16,923 16,171 15,529 13.00%
-
NP to SH 18,665 19,223 17,840 17,850 16,923 16,171 15,529 13.00%
-
Tax Rate -1.83% 0.39% 4.40% 3.93% 0.21% 4.76% 2.88% -
Total Cost 12,660 14,909 15,725 15,012 12,306 13,967 13,747 -5.32%
-
Net Worth 176,710 191,127 168,855 194,260 174,314 199,866 185,041 -3.01%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 36,814 47,781 - 47,648 - 25,437 - -
Div Payout % 197.24% 248.57% - 266.94% - 157.30% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 176,710 191,127 168,855 194,260 174,314 199,866 185,041 -3.01%
NOSH 368,145 367,552 367,078 366,529 363,154 363,393 362,827 0.97%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 59.58% 56.32% 53.15% 54.32% 57.90% 53.66% 53.04% -
ROE 10.56% 10.06% 10.57% 9.19% 9.71% 8.09% 8.39% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.51 9.29 9.14 8.97 8.05 8.29 8.07 3.59%
EPS 5.07 5.23 4.86 4.87 4.66 4.45 4.28 11.92%
DPS 10.00 13.00 0.00 13.00 0.00 7.00 0.00 -
NAPS 0.48 0.52 0.46 0.53 0.48 0.55 0.51 -3.95%
Adjusted Per Share Value based on latest NOSH - 366,529
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 6.76 7.37 7.25 7.09 6.31 6.51 6.32 4.57%
EPS 4.03 4.15 3.85 3.85 3.65 3.49 3.35 13.07%
DPS 7.95 10.31 0.00 10.29 0.00 5.49 0.00 -
NAPS 0.3814 0.4126 0.3645 0.4193 0.3763 0.4314 0.3994 -3.01%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 3.00 3.00 2.94 2.65 2.29 2.00 1.77 -
P/RPS 35.26 32.31 32.15 29.56 28.45 24.12 21.94 37.08%
P/EPS 59.17 57.36 60.49 54.41 49.14 44.94 41.36 26.88%
EY 1.69 1.74 1.65 1.84 2.03 2.23 2.42 -21.23%
DY 3.33 4.33 0.00 4.91 0.00 3.50 0.00 -
P/NAPS 6.25 5.77 6.39 5.00 4.77 3.64 3.47 47.87%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 23/11/05 15/08/05 27/05/05 28/02/05 25/11/04 23/08/04 -
Price 3.30 3.10 3.04 2.85 2.48 2.22 1.79 -
P/RPS 38.78 33.38 33.25 31.79 30.81 26.77 22.18 44.98%
P/EPS 65.09 59.27 62.55 58.52 53.22 49.89 41.82 34.19%
EY 1.54 1.69 1.60 1.71 1.88 2.00 2.39 -25.33%
DY 3.03 4.19 0.00 4.56 0.00 3.15 0.00 -
P/NAPS 6.88 5.96 6.61 5.38 5.17 4.04 3.51 56.43%

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