[UCHITEC] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 0.14%
YoY- -6.91%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 90,919 90,677 100,369 103,306 99,911 104,517 101,840 -7.26%
PBT 44,170 43,502 48,694 49,690 49,241 54,445 55,070 -13.63%
Tax -778 -744 -776 -747 -367 -423 -486 36.72%
NP 43,392 42,758 47,918 48,943 48,874 54,022 54,584 -14.14%
-
NP to SH 43,392 42,758 47,918 48,943 48,874 54,022 54,584 -14.14%
-
Tax Rate 1.76% 1.71% 1.59% 1.50% 0.75% 0.78% 0.88% -
Total Cost 47,527 47,919 52,451 54,363 51,037 50,495 47,256 0.38%
-
Net Worth 192,168 181,079 199,489 188,625 192,067 177,202 188,259 1.37%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 44,367 44,357 44,357 44,357 44,444 44,502 44,502 -0.20%
Div Payout % 102.25% 103.74% 92.57% 90.63% 90.94% 82.38% 81.53% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 192,168 181,079 199,489 188,625 192,067 177,202 188,259 1.37%
NOSH 369,554 369,549 369,425 369,853 369,360 369,171 369,135 0.07%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 47.73% 47.15% 47.74% 47.38% 48.92% 51.69% 53.60% -
ROE 22.58% 23.61% 24.02% 25.95% 25.45% 30.49% 28.99% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 24.60 24.54 27.17 27.93 27.05 28.31 27.59 -7.34%
EPS 11.74 11.57 12.97 13.23 13.23 14.63 14.79 -14.23%
DPS 12.00 12.00 12.00 12.00 12.00 12.00 12.00 0.00%
NAPS 0.52 0.49 0.54 0.51 0.52 0.48 0.51 1.29%
Adjusted Per Share Value based on latest NOSH - 369,853
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 19.63 19.58 21.67 22.31 21.57 22.57 21.99 -7.27%
EPS 9.37 9.23 10.35 10.57 10.55 11.66 11.79 -14.16%
DPS 9.58 9.58 9.58 9.58 9.60 9.61 9.61 -0.20%
NAPS 0.4149 0.391 0.4307 0.4073 0.4147 0.3826 0.4065 1.36%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.18 1.19 1.21 1.09 1.18 1.35 1.47 -
P/RPS 4.80 4.85 4.45 3.90 4.36 4.77 5.33 -6.72%
P/EPS 10.05 10.28 9.33 8.24 8.92 9.23 9.94 0.73%
EY 9.95 9.72 10.72 12.14 11.21 10.84 10.06 -0.72%
DY 10.17 10.08 9.92 11.01 10.17 8.89 8.16 15.76%
P/NAPS 2.27 2.43 2.24 2.14 2.27 2.81 2.88 -14.63%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 27/08/12 23/05/12 28/02/12 21/11/11 25/08/11 23/05/11 -
Price 1.13 1.18 1.23 1.17 1.17 1.24 1.39 -
P/RPS 4.59 4.81 4.53 4.19 4.33 4.38 5.04 -6.02%
P/EPS 9.62 10.20 9.48 8.84 8.84 8.47 9.40 1.54%
EY 10.39 9.81 10.55 11.31 11.31 11.80 10.64 -1.56%
DY 10.62 10.17 9.76 10.26 10.26 9.68 8.63 14.79%
P/NAPS 2.17 2.41 2.28 2.29 2.25 2.58 2.73 -14.15%

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