[UCHITEC] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -6.93%
YoY- -18.25%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 104,220 122,898 135,651 148,108 154,737 156,875 155,849 -23.51%
PBT 44,668 60,708 66,571 72,250 76,578 78,749 82,299 -33.43%
Tax -1,721 -1,960 -2,124 -1,806 -892 -521 -182 346.55%
NP 42,947 58,748 64,447 70,444 75,686 78,228 82,117 -35.06%
-
NP to SH 42,947 58,748 64,447 70,444 75,686 78,228 82,117 -35.06%
-
Tax Rate 3.85% 3.23% 3.19% 2.50% 1.16% 0.66% 0.22% -
Total Cost 61,273 64,150 71,204 77,664 79,051 78,647 73,732 -11.59%
-
Net Worth 173,649 171,020 182,474 167,706 198,450 176,023 194,823 -7.37%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 44,650 44,650 59,795 74,917 74,917 74,917 100,885 -41.89%
Div Payout % 103.97% 76.00% 92.78% 106.35% 98.99% 95.77% 122.86% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 173,649 171,020 182,474 167,706 198,450 176,023 194,823 -7.37%
NOSH 369,466 371,784 372,397 372,681 374,435 374,519 374,660 -0.92%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 41.21% 47.80% 47.51% 47.56% 48.91% 49.87% 52.69% -
ROE 24.73% 34.35% 35.32% 42.00% 38.14% 44.44% 42.15% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 28.21 33.06 36.43 39.74 41.33 41.89 41.60 -22.79%
EPS 11.62 15.80 17.31 18.90 20.21 20.89 21.92 -34.47%
DPS 12.00 12.00 16.00 20.00 20.00 20.00 27.00 -41.73%
NAPS 0.47 0.46 0.49 0.45 0.53 0.47 0.52 -6.51%
Adjusted Per Share Value based on latest NOSH - 372,681
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 22.50 26.54 29.29 31.98 33.41 33.87 33.65 -23.51%
EPS 9.27 12.69 13.92 15.21 16.34 16.89 17.73 -35.07%
DPS 9.64 9.64 12.91 16.18 16.18 16.18 21.78 -41.89%
NAPS 0.375 0.3693 0.394 0.3621 0.4285 0.3801 0.4207 -7.37%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.07 0.92 1.08 2.01 1.85 2.67 2.98 -
P/RPS 3.79 2.78 2.96 5.06 4.48 6.37 7.16 -34.53%
P/EPS 9.21 5.82 6.24 10.63 9.15 12.78 13.60 -22.86%
EY 10.86 17.18 16.02 9.40 10.93 7.82 7.35 29.69%
DY 11.21 13.04 14.81 9.95 10.81 7.49 9.06 15.23%
P/NAPS 2.28 2.00 2.20 4.47 3.49 5.68 5.73 -45.87%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 15/05/09 25/02/09 01/12/08 28/08/08 27/05/08 28/02/08 30/10/07 -
Price 1.30 0.75 0.94 1.48 2.28 2.10 2.95 -
P/RPS 4.61 2.27 2.58 3.72 5.52 5.01 7.09 -24.92%
P/EPS 11.18 4.75 5.43 7.83 11.28 10.05 13.46 -11.62%
EY 8.94 21.07 18.41 12.77 8.87 9.95 7.43 13.11%
DY 9.23 16.00 17.02 13.51 8.77 9.52 9.15 0.58%
P/NAPS 2.77 1.63 1.92 3.29 4.30 4.47 5.67 -37.94%

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