[UCHITEC] QoQ TTM Result on 31-Mar-2009 [#1]

Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -26.9%
YoY- -43.26%
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 83,139 88,682 93,037 104,220 122,898 135,651 148,108 -31.88%
PBT 27,710 28,555 32,402 44,668 60,708 66,571 72,250 -47.12%
Tax -758 -890 -1,188 -1,721 -1,960 -2,124 -1,806 -43.85%
NP 26,952 27,665 31,214 42,947 58,748 64,447 70,444 -47.20%
-
NP to SH 26,952 27,665 31,214 42,947 58,748 64,447 70,444 -47.20%
-
Tax Rate 2.74% 3.12% 3.67% 3.85% 3.23% 3.19% 2.50% -
Total Cost 56,187 61,017 61,823 61,273 64,150 71,204 77,664 -19.36%
-
Net Worth 163,496 162,995 155,499 173,649 171,020 182,474 167,706 -1.67%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 22,260 33,420 44,650 44,650 44,650 59,795 74,917 -55.37%
Div Payout % 82.59% 120.80% 143.05% 103.97% 76.00% 92.78% 106.35% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 163,496 162,995 155,499 173,649 171,020 182,474 167,706 -1.67%
NOSH 371,582 370,443 370,238 369,466 371,784 372,397 372,681 -0.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 32.42% 31.20% 33.55% 41.21% 47.80% 47.51% 47.56% -
ROE 16.48% 16.97% 20.07% 24.73% 34.35% 35.32% 42.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 22.37 23.94 25.13 28.21 33.06 36.43 39.74 -31.75%
EPS 7.25 7.47 8.43 11.62 15.80 17.31 18.90 -47.11%
DPS 6.00 9.00 12.00 12.00 12.00 16.00 20.00 -55.08%
NAPS 0.44 0.44 0.42 0.47 0.46 0.49 0.45 -1.48%
Adjusted Per Share Value based on latest NOSH - 369,466
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.95 19.15 20.09 22.50 26.54 29.29 31.98 -31.88%
EPS 5.82 5.97 6.74 9.27 12.69 13.92 15.21 -47.20%
DPS 4.81 7.22 9.64 9.64 9.64 12.91 16.18 -55.35%
NAPS 0.353 0.3519 0.3358 0.375 0.3693 0.394 0.3621 -1.67%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.34 1.29 1.13 1.07 0.92 1.08 2.01 -
P/RPS 5.99 5.39 4.50 3.79 2.78 2.96 5.06 11.87%
P/EPS 18.47 17.27 13.40 9.21 5.82 6.24 10.63 44.38%
EY 5.41 5.79 7.46 10.86 17.18 16.02 9.40 -30.73%
DY 4.48 6.98 10.62 11.21 13.04 14.81 9.95 -41.16%
P/NAPS 3.05 2.93 2.69 2.28 2.00 2.20 4.47 -22.44%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 25/08/09 15/05/09 25/02/09 01/12/08 28/08/08 -
Price 1.27 1.52 1.30 1.30 0.75 0.94 1.48 -
P/RPS 5.68 6.35 5.17 4.61 2.27 2.58 3.72 32.49%
P/EPS 17.51 20.35 15.42 11.18 4.75 5.43 7.83 70.75%
EY 5.71 4.91 6.49 8.94 21.07 18.41 12.77 -41.44%
DY 4.72 5.92 9.23 9.23 16.00 17.02 13.51 -50.30%
P/NAPS 2.89 3.45 3.10 2.77 1.63 1.92 3.29 -8.25%

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