[UCHITEC] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 15.97%
YoY- 81.92%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 104,517 101,840 100,883 99,561 91,621 89,010 83,139 16.52%
PBT 54,445 55,070 52,940 51,013 43,939 34,644 27,710 57.06%
Tax -423 -486 -362 -686 -543 -509 -758 -32.29%
NP 54,022 54,584 52,578 50,327 43,396 34,135 26,952 59.17%
-
NP to SH 54,022 54,584 52,578 50,327 43,396 34,135 26,952 59.17%
-
Tax Rate 0.78% 0.88% 0.68% 1.34% 1.24% 1.47% 2.74% -
Total Cost 50,495 47,256 48,305 49,234 48,225 54,875 56,187 -6.89%
-
Net Worth 177,202 188,259 181,834 185,264 174,539 174,566 163,496 5.52%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 44,502 44,502 44,502 29,673 22,260 22,260 22,260 58.89%
Div Payout % 82.38% 81.53% 84.64% 58.96% 51.30% 65.21% 82.59% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 177,202 188,259 181,834 185,264 174,539 174,566 163,496 5.52%
NOSH 369,171 369,135 371,091 370,528 371,360 371,417 371,582 -0.43%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 51.69% 53.60% 52.12% 50.55% 47.36% 38.35% 32.42% -
ROE 30.49% 28.99% 28.92% 27.16% 24.86% 19.55% 16.48% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 28.31 27.59 27.19 26.87 24.67 23.96 22.37 17.04%
EPS 14.63 14.79 14.17 13.58 11.69 9.19 7.25 59.89%
DPS 12.00 12.00 12.00 8.00 6.00 6.00 6.00 58.94%
NAPS 0.48 0.51 0.49 0.50 0.47 0.47 0.44 5.98%
Adjusted Per Share Value based on latest NOSH - 370,528
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.56 21.98 21.78 21.49 19.78 19.21 17.95 16.51%
EPS 11.66 11.78 11.35 10.86 9.37 7.37 5.82 59.12%
DPS 9.61 9.61 9.61 6.41 4.81 4.81 4.81 58.83%
NAPS 0.3825 0.4064 0.3925 0.3999 0.3767 0.3768 0.3529 5.53%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.35 1.47 1.30 1.37 1.29 1.38 1.34 -
P/RPS 4.77 5.33 4.78 5.10 5.23 5.76 5.99 -14.12%
P/EPS 9.23 9.94 9.18 10.09 11.04 15.02 18.47 -37.10%
EY 10.84 10.06 10.90 9.91 9.06 6.66 5.41 59.13%
DY 8.89 8.16 9.23 5.84 4.65 4.35 4.48 58.11%
P/NAPS 2.81 2.88 2.65 2.74 2.74 2.94 3.05 -5.33%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 23/05/11 25/02/11 23/11/10 19/08/10 26/05/10 24/02/10 -
Price 1.24 1.39 1.29 1.31 1.41 1.23 1.27 -
P/RPS 4.38 5.04 4.75 4.88 5.72 5.13 5.68 -15.94%
P/EPS 8.47 9.40 9.10 9.64 12.07 13.38 17.51 -38.46%
EY 11.80 10.64 10.98 10.37 8.29 7.47 5.71 62.45%
DY 9.68 8.63 9.30 6.11 4.26 4.88 4.72 61.63%
P/NAPS 2.58 2.73 2.63 2.62 3.00 2.62 2.89 -7.30%

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