[UCHITEC] QoQ TTM Result on 31-Mar-2007 [#1]

Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 2.14%
YoY- 14.17%
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 156,875 155,849 158,057 156,581 153,197 146,975 139,725 8.00%
PBT 78,749 82,299 86,649 87,314 85,458 83,263 79,343 -0.49%
Tax -521 -182 -484 -1,633 -1,570 -1,340 -978 -34.20%
NP 78,228 82,117 86,165 85,681 83,888 81,923 78,365 -0.11%
-
NP to SH 78,228 82,117 86,165 85,681 83,888 81,923 78,365 -0.11%
-
Tax Rate 0.66% 0.22% 0.56% 1.87% 1.84% 1.61% 1.23% -
Total Cost 78,647 73,732 71,892 70,900 69,309 65,052 61,360 17.94%
-
Net Worth 176,023 194,823 175,661 213,008 193,989 208,794 186,232 -3.67%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 74,917 100,885 100,704 100,704 100,704 74,099 84,596 -7.76%
Div Payout % 95.77% 122.86% 116.87% 117.53% 120.05% 90.45% 107.95% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 176,023 194,823 175,661 213,008 193,989 208,794 186,232 -3.67%
NOSH 374,519 374,660 373,747 373,699 373,056 372,847 372,464 0.36%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 49.87% 52.69% 54.52% 54.72% 54.76% 55.74% 56.09% -
ROE 44.44% 42.15% 49.05% 40.22% 43.24% 39.24% 42.08% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 41.89 41.60 42.29 41.90 41.07 39.42 37.51 7.61%
EPS 20.89 21.92 23.05 22.93 22.49 21.97 21.04 -0.47%
DPS 20.00 27.00 27.00 27.00 27.00 20.00 23.00 -8.87%
NAPS 0.47 0.52 0.47 0.57 0.52 0.56 0.50 -4.03%
Adjusted Per Share Value based on latest NOSH - 373,699
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 33.87 33.65 34.13 33.81 33.08 31.74 30.17 7.99%
EPS 16.89 17.73 18.61 18.50 18.11 17.69 16.92 -0.11%
DPS 16.18 21.78 21.74 21.74 21.74 16.00 18.27 -7.75%
NAPS 0.3801 0.4207 0.3793 0.4599 0.4189 0.4508 0.4021 -3.67%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.67 2.98 3.12 3.16 3.12 3.10 3.28 -
P/RPS 6.37 7.16 7.38 7.54 7.60 7.86 8.74 -18.96%
P/EPS 12.78 13.60 13.53 13.78 13.87 14.11 15.59 -12.37%
EY 7.82 7.35 7.39 7.26 7.21 7.09 6.41 14.13%
DY 7.49 9.06 8.65 8.54 8.65 6.45 7.01 4.50%
P/NAPS 5.68 5.73 6.64 5.54 6.00 5.54 6.56 -9.13%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 30/10/07 14/08/07 28/05/07 27/02/07 14/11/06 23/08/06 -
Price 2.10 2.95 3.02 3.24 3.12 3.18 3.14 -
P/RPS 5.01 7.09 7.14 7.73 7.60 8.07 8.37 -28.90%
P/EPS 10.05 13.46 13.10 14.13 13.87 14.47 14.92 -23.10%
EY 9.95 7.43 7.63 7.08 7.21 6.91 6.70 30.07%
DY 9.52 9.15 8.94 8.33 8.65 6.29 7.32 19.09%
P/NAPS 4.47 5.67 6.43 5.68 6.00 5.68 6.28 -20.23%

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