[UCHITEC] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -4.7%
YoY- 0.24%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 148,108 154,737 156,875 155,849 158,057 156,581 153,197 -2.22%
PBT 72,250 76,578 78,749 82,299 86,649 87,314 85,458 -10.59%
Tax -1,806 -892 -521 -182 -484 -1,633 -1,570 9.79%
NP 70,444 75,686 78,228 82,117 86,165 85,681 83,888 -11.00%
-
NP to SH 70,444 75,686 78,228 82,117 86,165 85,681 83,888 -11.00%
-
Tax Rate 2.50% 1.16% 0.66% 0.22% 0.56% 1.87% 1.84% -
Total Cost 77,664 79,051 78,647 73,732 71,892 70,900 69,309 7.89%
-
Net Worth 167,706 198,450 176,023 194,823 175,661 213,008 193,989 -9.25%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 74,917 74,917 74,917 100,885 100,704 100,704 100,704 -17.91%
Div Payout % 106.35% 98.99% 95.77% 122.86% 116.87% 117.53% 120.05% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 167,706 198,450 176,023 194,823 175,661 213,008 193,989 -9.25%
NOSH 372,681 374,435 374,519 374,660 373,747 373,699 373,056 -0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 47.56% 48.91% 49.87% 52.69% 54.52% 54.72% 54.76% -
ROE 42.00% 38.14% 44.44% 42.15% 49.05% 40.22% 43.24% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 39.74 41.33 41.89 41.60 42.29 41.90 41.07 -2.17%
EPS 18.90 20.21 20.89 21.92 23.05 22.93 22.49 -10.95%
DPS 20.00 20.00 20.00 27.00 27.00 27.00 27.00 -18.14%
NAPS 0.45 0.53 0.47 0.52 0.47 0.57 0.52 -9.19%
Adjusted Per Share Value based on latest NOSH - 374,660
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 31.97 33.40 33.86 33.64 34.12 33.80 33.07 -2.23%
EPS 15.21 16.34 16.89 17.73 18.60 18.49 18.11 -10.99%
DPS 16.17 16.17 16.17 21.78 21.74 21.74 21.74 -17.92%
NAPS 0.362 0.4284 0.38 0.4205 0.3792 0.4598 0.4187 -9.25%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.01 1.85 2.67 2.98 3.12 3.16 3.12 -
P/RPS 5.06 4.48 6.37 7.16 7.38 7.54 7.60 -23.77%
P/EPS 10.63 9.15 12.78 13.60 13.53 13.78 13.87 -16.26%
EY 9.40 10.93 7.82 7.35 7.39 7.26 7.21 19.36%
DY 9.95 10.81 7.49 9.06 8.65 8.54 8.65 9.79%
P/NAPS 4.47 3.49 5.68 5.73 6.64 5.54 6.00 -17.83%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 28/02/08 30/10/07 14/08/07 28/05/07 27/02/07 -
Price 1.48 2.28 2.10 2.95 3.02 3.24 3.12 -
P/RPS 3.72 5.52 5.01 7.09 7.14 7.73 7.60 -37.91%
P/EPS 7.83 11.28 10.05 13.46 13.10 14.13 13.87 -31.71%
EY 12.77 8.87 9.95 7.43 7.63 7.08 7.21 46.43%
DY 13.51 8.77 9.52 9.15 8.94 8.33 8.65 34.65%
P/NAPS 3.29 4.30 4.47 5.67 6.43 5.68 6.00 -33.03%

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