[UCHITEC] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 2.4%
YoY- 14.01%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 155,849 158,057 156,581 153,197 146,975 139,725 134,592 10.25%
PBT 82,299 86,649 87,314 85,458 83,263 79,343 75,792 5.63%
Tax -182 -484 -1,633 -1,570 -1,340 -978 -743 -60.81%
NP 82,117 86,165 85,681 83,888 81,923 78,365 75,049 6.17%
-
NP to SH 82,117 86,165 85,681 83,888 81,923 78,365 75,049 6.17%
-
Tax Rate 0.22% 0.56% 1.87% 1.84% 1.61% 1.23% 0.98% -
Total Cost 73,732 71,892 70,900 69,309 65,052 61,360 59,543 15.29%
-
Net Worth 194,823 175,661 213,008 193,989 208,794 186,232 197,304 -0.83%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 100,885 100,704 100,704 100,704 74,099 84,596 84,596 12.44%
Div Payout % 122.86% 116.87% 117.53% 120.05% 90.45% 107.95% 112.72% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 194,823 175,661 213,008 193,989 208,794 186,232 197,304 -0.83%
NOSH 374,660 373,747 373,699 373,056 372,847 372,464 372,273 0.42%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 52.69% 54.52% 54.72% 54.76% 55.74% 56.09% 55.76% -
ROE 42.15% 49.05% 40.22% 43.24% 39.24% 42.08% 38.04% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 41.60 42.29 41.90 41.07 39.42 37.51 36.15 9.80%
EPS 21.92 23.05 22.93 22.49 21.97 21.04 20.16 5.73%
DPS 27.00 27.00 27.00 27.00 20.00 23.00 23.00 11.27%
NAPS 0.52 0.47 0.57 0.52 0.56 0.50 0.53 -1.26%
Adjusted Per Share Value based on latest NOSH - 373,056
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 33.65 34.13 33.81 33.08 31.74 30.17 29.06 10.26%
EPS 17.73 18.61 18.50 18.11 17.69 16.92 16.20 6.19%
DPS 21.78 21.74 21.74 21.74 16.00 18.27 18.27 12.41%
NAPS 0.4207 0.3793 0.4599 0.4189 0.4508 0.4021 0.426 -0.83%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.98 3.12 3.16 3.12 3.10 3.28 3.20 -
P/RPS 7.16 7.38 7.54 7.60 7.86 8.74 8.85 -13.16%
P/EPS 13.60 13.53 13.78 13.87 14.11 15.59 15.87 -9.77%
EY 7.35 7.39 7.26 7.21 7.09 6.41 6.30 10.81%
DY 9.06 8.65 8.54 8.65 6.45 7.01 7.19 16.64%
P/NAPS 5.73 6.64 5.54 6.00 5.54 6.56 6.04 -3.44%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/10/07 14/08/07 28/05/07 27/02/07 14/11/06 23/08/06 26/05/06 -
Price 2.95 3.02 3.24 3.12 3.18 3.14 3.22 -
P/RPS 7.09 7.14 7.73 7.60 8.07 8.37 8.91 -14.11%
P/EPS 13.46 13.10 14.13 13.87 14.47 14.92 15.97 -10.76%
EY 7.43 7.63 7.08 7.21 6.91 6.70 6.26 12.08%
DY 9.15 8.94 8.33 8.65 6.29 7.32 7.14 17.96%
P/NAPS 5.67 6.43 5.68 6.00 5.68 6.28 6.08 -4.54%

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