[UCHITEC] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 2.42%
YoY- 17.24%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 146,975 139,725 134,592 131,884 129,788 125,794 121,505 13.51%
PBT 83,263 79,343 75,792 74,872 73,501 71,182 68,509 13.87%
Tax -1,340 -978 -743 -1,294 -1,665 -2,398 -2,036 -24.31%
NP 81,923 78,365 75,049 73,578 71,836 68,784 66,473 14.93%
-
NP to SH 81,923 78,365 75,049 73,578 71,836 68,784 66,473 14.93%
-
Tax Rate 1.61% 1.23% 0.98% 1.73% 2.27% 3.37% 2.97% -
Total Cost 65,052 61,360 59,543 58,306 57,952 57,010 55,032 11.78%
-
Net Worth 208,794 186,232 197,304 176,710 191,127 168,855 194,260 4.92%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 74,099 84,596 84,596 132,245 95,430 73,086 73,086 0.92%
Div Payout % 90.45% 107.95% 112.72% 179.73% 132.85% 106.25% 109.95% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 208,794 186,232 197,304 176,710 191,127 168,855 194,260 4.92%
NOSH 372,847 372,464 372,273 368,145 367,552 367,078 366,529 1.14%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 55.74% 56.09% 55.76% 55.79% 55.35% 54.68% 54.71% -
ROE 39.24% 42.08% 38.04% 41.64% 37.59% 40.74% 34.22% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 39.42 37.51 36.15 35.82 35.31 34.27 33.15 12.23%
EPS 21.97 21.04 20.16 19.99 19.54 18.74 18.14 13.60%
DPS 20.00 23.00 23.00 36.00 26.00 20.00 20.00 0.00%
NAPS 0.56 0.50 0.53 0.48 0.52 0.46 0.53 3.73%
Adjusted Per Share Value based on latest NOSH - 368,145
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 31.72 30.16 29.05 28.47 28.02 27.15 26.23 13.49%
EPS 17.68 16.92 16.20 15.88 15.51 14.85 14.35 14.91%
DPS 15.99 18.26 18.26 28.55 20.60 15.78 15.78 0.88%
NAPS 0.4507 0.402 0.4259 0.3814 0.4126 0.3645 0.4193 4.92%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.10 3.28 3.20 3.00 3.00 2.94 2.65 -
P/RPS 7.86 8.74 8.85 8.37 8.50 8.58 7.99 -1.08%
P/EPS 14.11 15.59 15.87 15.01 15.35 15.69 14.61 -2.29%
EY 7.09 6.41 6.30 6.66 6.51 6.37 6.84 2.41%
DY 6.45 7.01 7.19 12.00 8.67 6.80 7.55 -9.95%
P/NAPS 5.54 6.56 6.04 6.25 5.77 6.39 5.00 7.06%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 14/11/06 23/08/06 26/05/06 24/02/06 23/11/05 15/08/05 27/05/05 -
Price 3.18 3.14 3.22 3.30 3.10 3.04 2.85 -
P/RPS 8.07 8.37 8.91 9.21 8.78 8.87 8.60 -4.14%
P/EPS 14.47 14.92 15.97 16.51 15.86 16.22 15.71 -5.32%
EY 6.91 6.70 6.26 6.06 6.30 6.16 6.36 5.67%
DY 6.29 7.32 7.14 10.91 8.39 6.58 7.02 -7.05%
P/NAPS 5.68 6.28 6.08 6.88 5.96 6.61 5.38 3.68%

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