[UCHITEC] QoQ TTM Result on 31-Dec-2009 [#4]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -2.58%
YoY- -54.12%
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 99,561 91,621 89,010 83,139 88,682 93,037 104,220 -3.00%
PBT 51,013 43,939 34,644 27,710 28,555 32,402 44,668 9.24%
Tax -686 -543 -509 -758 -890 -1,188 -1,721 -45.80%
NP 50,327 43,396 34,135 26,952 27,665 31,214 42,947 11.13%
-
NP to SH 50,327 43,396 34,135 26,952 27,665 31,214 42,947 11.13%
-
Tax Rate 1.34% 1.24% 1.47% 2.74% 3.12% 3.67% 3.85% -
Total Cost 49,234 48,225 54,875 56,187 61,017 61,823 61,273 -13.55%
-
Net Worth 185,264 174,539 174,566 163,496 162,995 155,499 173,649 4.40%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 29,673 22,260 22,260 22,260 33,420 44,650 44,650 -23.82%
Div Payout % 58.96% 51.30% 65.21% 82.59% 120.80% 143.05% 103.97% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 185,264 174,539 174,566 163,496 162,995 155,499 173,649 4.40%
NOSH 370,528 371,360 371,417 371,582 370,443 370,238 369,466 0.19%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 50.55% 47.36% 38.35% 32.42% 31.20% 33.55% 41.21% -
ROE 27.16% 24.86% 19.55% 16.48% 16.97% 20.07% 24.73% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 26.87 24.67 23.96 22.37 23.94 25.13 28.21 -3.18%
EPS 13.58 11.69 9.19 7.25 7.47 8.43 11.62 10.93%
DPS 8.00 6.00 6.00 6.00 9.00 12.00 12.00 -23.66%
NAPS 0.50 0.47 0.47 0.44 0.44 0.42 0.47 4.20%
Adjusted Per Share Value based on latest NOSH - 371,582
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.50 19.78 19.22 17.95 19.15 20.09 22.50 -2.98%
EPS 10.87 9.37 7.37 5.82 5.97 6.74 9.27 11.18%
DPS 6.41 4.81 4.81 4.81 7.22 9.64 9.64 -23.79%
NAPS 0.40 0.3769 0.3769 0.353 0.3519 0.3358 0.375 4.39%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.37 1.29 1.38 1.34 1.29 1.13 1.07 -
P/RPS 5.10 5.23 5.76 5.99 5.39 4.50 3.79 21.86%
P/EPS 10.09 11.04 15.02 18.47 17.27 13.40 9.21 6.26%
EY 9.91 9.06 6.66 5.41 5.79 7.46 10.86 -5.91%
DY 5.84 4.65 4.35 4.48 6.98 10.62 11.21 -35.22%
P/NAPS 2.74 2.74 2.94 3.05 2.93 2.69 2.28 13.02%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 19/08/10 26/05/10 24/02/10 25/11/09 25/08/09 15/05/09 -
Price 1.31 1.41 1.23 1.27 1.52 1.30 1.30 -
P/RPS 4.88 5.72 5.13 5.68 6.35 5.17 4.61 3.86%
P/EPS 9.64 12.07 13.38 17.51 20.35 15.42 11.18 -9.39%
EY 10.37 8.29 7.47 5.71 4.91 6.49 8.94 10.38%
DY 6.11 4.26 4.88 4.72 5.92 9.23 9.23 -24.02%
P/NAPS 2.62 3.00 2.62 2.89 3.45 3.10 2.77 -3.64%

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