[UCHITEC] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -11.37%
YoY- -57.07%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 91,621 89,010 83,139 88,682 93,037 104,220 122,898 -17.82%
PBT 43,939 34,644 27,710 28,555 32,402 44,668 60,708 -19.43%
Tax -543 -509 -758 -890 -1,188 -1,721 -1,960 -57.60%
NP 43,396 34,135 26,952 27,665 31,214 42,947 58,748 -18.32%
-
NP to SH 43,396 34,135 26,952 27,665 31,214 42,947 58,748 -18.32%
-
Tax Rate 1.24% 1.47% 2.74% 3.12% 3.67% 3.85% 3.23% -
Total Cost 48,225 54,875 56,187 61,017 61,823 61,273 64,150 -17.36%
-
Net Worth 174,539 174,566 163,496 162,995 155,499 173,649 171,020 1.37%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 22,260 22,260 22,260 33,420 44,650 44,650 44,650 -37.20%
Div Payout % 51.30% 65.21% 82.59% 120.80% 143.05% 103.97% 76.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 174,539 174,566 163,496 162,995 155,499 173,649 171,020 1.37%
NOSH 371,360 371,417 371,582 370,443 370,238 369,466 371,784 -0.07%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 47.36% 38.35% 32.42% 31.20% 33.55% 41.21% 47.80% -
ROE 24.86% 19.55% 16.48% 16.97% 20.07% 24.73% 34.35% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 24.67 23.96 22.37 23.94 25.13 28.21 33.06 -17.77%
EPS 11.69 9.19 7.25 7.47 8.43 11.62 15.80 -18.24%
DPS 6.00 6.00 6.00 9.00 12.00 12.00 12.00 -37.08%
NAPS 0.47 0.47 0.44 0.44 0.42 0.47 0.46 1.44%
Adjusted Per Share Value based on latest NOSH - 370,443
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 19.78 19.22 17.95 19.15 20.09 22.50 26.54 -17.84%
EPS 9.37 7.37 5.82 5.97 6.74 9.27 12.69 -18.35%
DPS 4.81 4.81 4.81 7.22 9.64 9.64 9.64 -37.17%
NAPS 0.3769 0.3769 0.353 0.3519 0.3358 0.375 0.3693 1.37%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.29 1.38 1.34 1.29 1.13 1.07 0.92 -
P/RPS 5.23 5.76 5.99 5.39 4.50 3.79 2.78 52.57%
P/EPS 11.04 15.02 18.47 17.27 13.40 9.21 5.82 53.41%
EY 9.06 6.66 5.41 5.79 7.46 10.86 17.18 -34.80%
DY 4.65 4.35 4.48 6.98 10.62 11.21 13.04 -49.80%
P/NAPS 2.74 2.94 3.05 2.93 2.69 2.28 2.00 23.42%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 26/05/10 24/02/10 25/11/09 25/08/09 15/05/09 25/02/09 -
Price 1.41 1.23 1.27 1.52 1.30 1.30 0.75 -
P/RPS 5.72 5.13 5.68 6.35 5.17 4.61 2.27 85.48%
P/EPS 12.07 13.38 17.51 20.35 15.42 11.18 4.75 86.53%
EY 8.29 7.47 5.71 4.91 6.49 8.94 21.07 -46.39%
DY 4.26 4.88 4.72 5.92 9.23 9.23 16.00 -58.71%
P/NAPS 3.00 2.62 2.89 3.45 3.10 2.77 1.63 50.35%

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