[UCHITEC] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -4.74%
YoY- -6.75%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 135,651 148,108 154,737 156,875 155,849 158,057 156,581 -9.09%
PBT 66,571 72,250 76,578 78,749 82,299 86,649 87,314 -16.50%
Tax -2,124 -1,806 -892 -521 -182 -484 -1,633 19.09%
NP 64,447 70,444 75,686 78,228 82,117 86,165 85,681 -17.24%
-
NP to SH 64,447 70,444 75,686 78,228 82,117 86,165 85,681 -17.24%
-
Tax Rate 3.19% 2.50% 1.16% 0.66% 0.22% 0.56% 1.87% -
Total Cost 71,204 77,664 79,051 78,647 73,732 71,892 70,900 0.28%
-
Net Worth 182,474 167,706 198,450 176,023 194,823 175,661 213,008 -9.77%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 59,795 74,917 74,917 74,917 100,885 100,704 100,704 -29.28%
Div Payout % 92.78% 106.35% 98.99% 95.77% 122.86% 116.87% 117.53% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 182,474 167,706 198,450 176,023 194,823 175,661 213,008 -9.77%
NOSH 372,397 372,681 374,435 374,519 374,660 373,747 373,699 -0.23%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 47.51% 47.56% 48.91% 49.87% 52.69% 54.52% 54.72% -
ROE 35.32% 42.00% 38.14% 44.44% 42.15% 49.05% 40.22% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 36.43 39.74 41.33 41.89 41.60 42.29 41.90 -8.88%
EPS 17.31 18.90 20.21 20.89 21.92 23.05 22.93 -17.04%
DPS 16.00 20.00 20.00 20.00 27.00 27.00 27.00 -29.38%
NAPS 0.49 0.45 0.53 0.47 0.52 0.47 0.57 -9.56%
Adjusted Per Share Value based on latest NOSH - 374,519
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 29.28 31.97 33.40 33.86 33.64 34.12 33.80 -9.10%
EPS 13.91 15.21 16.34 16.89 17.73 18.60 18.49 -17.24%
DPS 12.91 16.17 16.17 16.17 21.78 21.74 21.74 -29.28%
NAPS 0.3939 0.362 0.4284 0.38 0.4205 0.3792 0.4598 -9.77%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.08 2.01 1.85 2.67 2.98 3.12 3.16 -
P/RPS 2.96 5.06 4.48 6.37 7.16 7.38 7.54 -46.29%
P/EPS 6.24 10.63 9.15 12.78 13.60 13.53 13.78 -40.94%
EY 16.02 9.40 10.93 7.82 7.35 7.39 7.26 69.24%
DY 14.81 9.95 10.81 7.49 9.06 8.65 8.54 44.19%
P/NAPS 2.20 4.47 3.49 5.68 5.73 6.64 5.54 -45.88%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 01/12/08 28/08/08 27/05/08 28/02/08 30/10/07 14/08/07 28/05/07 -
Price 0.94 1.48 2.28 2.10 2.95 3.02 3.24 -
P/RPS 2.58 3.72 5.52 5.01 7.09 7.14 7.73 -51.78%
P/EPS 5.43 7.83 11.28 10.05 13.46 13.10 14.13 -47.05%
EY 18.41 12.77 8.87 9.95 7.43 7.63 7.08 88.76%
DY 17.02 13.51 8.77 9.52 9.15 8.94 8.33 60.80%
P/NAPS 1.92 3.29 4.30 4.47 5.67 6.43 5.68 -51.37%

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