[UCHITEC] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 26.65%
YoY- -20.52%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 100,883 99,561 91,621 89,010 83,139 88,682 93,037 5.53%
PBT 52,940 51,013 43,939 34,644 27,710 28,555 32,402 38.59%
Tax -362 -686 -543 -509 -758 -890 -1,188 -54.61%
NP 52,578 50,327 43,396 34,135 26,952 27,665 31,214 41.43%
-
NP to SH 52,578 50,327 43,396 34,135 26,952 27,665 31,214 41.43%
-
Tax Rate 0.68% 1.34% 1.24% 1.47% 2.74% 3.12% 3.67% -
Total Cost 48,305 49,234 48,225 54,875 56,187 61,017 61,823 -15.12%
-
Net Worth 181,834 185,264 174,539 174,566 163,496 162,995 155,499 10.96%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 44,502 29,673 22,260 22,260 22,260 33,420 44,650 -0.22%
Div Payout % 84.64% 58.96% 51.30% 65.21% 82.59% 120.80% 143.05% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 181,834 185,264 174,539 174,566 163,496 162,995 155,499 10.96%
NOSH 371,091 370,528 371,360 371,417 371,582 370,443 370,238 0.15%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 52.12% 50.55% 47.36% 38.35% 32.42% 31.20% 33.55% -
ROE 28.92% 27.16% 24.86% 19.55% 16.48% 16.97% 20.07% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 27.19 26.87 24.67 23.96 22.37 23.94 25.13 5.37%
EPS 14.17 13.58 11.69 9.19 7.25 7.47 8.43 41.23%
DPS 12.00 8.00 6.00 6.00 6.00 9.00 12.00 0.00%
NAPS 0.49 0.50 0.47 0.47 0.44 0.44 0.42 10.79%
Adjusted Per Share Value based on latest NOSH - 371,417
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 21.78 21.50 19.78 19.22 17.95 19.15 20.09 5.51%
EPS 11.35 10.87 9.37 7.37 5.82 5.97 6.74 41.40%
DPS 9.61 6.41 4.81 4.81 4.81 7.22 9.64 -0.20%
NAPS 0.3926 0.40 0.3769 0.3769 0.353 0.3519 0.3358 10.94%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.30 1.37 1.29 1.38 1.34 1.29 1.13 -
P/RPS 4.78 5.10 5.23 5.76 5.99 5.39 4.50 4.09%
P/EPS 9.18 10.09 11.04 15.02 18.47 17.27 13.40 -22.23%
EY 10.90 9.91 9.06 6.66 5.41 5.79 7.46 28.67%
DY 9.23 5.84 4.65 4.35 4.48 6.98 10.62 -8.90%
P/NAPS 2.65 2.74 2.74 2.94 3.05 2.93 2.69 -0.99%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 23/11/10 19/08/10 26/05/10 24/02/10 25/11/09 25/08/09 -
Price 1.29 1.31 1.41 1.23 1.27 1.52 1.30 -
P/RPS 4.75 4.88 5.72 5.13 5.68 6.35 5.17 -5.47%
P/EPS 9.10 9.64 12.07 13.38 17.51 20.35 15.42 -29.57%
EY 10.98 10.37 8.29 7.47 5.71 4.91 6.49 41.84%
DY 9.30 6.11 4.26 4.88 4.72 5.92 9.23 0.50%
P/NAPS 2.63 2.62 3.00 2.62 2.89 3.45 3.10 -10.35%

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