[UCHITEC] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 3.82%
YoY- 59.91%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 103,306 99,911 104,517 101,840 100,883 99,561 91,621 8.30%
PBT 49,690 49,241 54,445 55,070 52,940 51,013 43,939 8.52%
Tax -747 -367 -423 -486 -362 -686 -543 23.62%
NP 48,943 48,874 54,022 54,584 52,578 50,327 43,396 8.32%
-
NP to SH 48,943 48,874 54,022 54,584 52,578 50,327 43,396 8.32%
-
Tax Rate 1.50% 0.75% 0.78% 0.88% 0.68% 1.34% 1.24% -
Total Cost 54,363 51,037 50,495 47,256 48,305 49,234 48,225 8.29%
-
Net Worth 188,625 192,067 177,202 188,259 181,834 185,264 174,539 5.29%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 44,357 44,444 44,502 44,502 44,502 29,673 22,260 58.15%
Div Payout % 90.63% 90.94% 82.38% 81.53% 84.64% 58.96% 51.30% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 188,625 192,067 177,202 188,259 181,834 185,264 174,539 5.29%
NOSH 369,853 369,360 369,171 369,135 371,091 370,528 371,360 -0.26%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 47.38% 48.92% 51.69% 53.60% 52.12% 50.55% 47.36% -
ROE 25.95% 25.45% 30.49% 28.99% 28.92% 27.16% 24.86% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 27.93 27.05 28.31 27.59 27.19 26.87 24.67 8.60%
EPS 13.23 13.23 14.63 14.79 14.17 13.58 11.69 8.57%
DPS 12.00 12.00 12.00 12.00 12.00 8.00 6.00 58.53%
NAPS 0.51 0.52 0.48 0.51 0.49 0.50 0.47 5.58%
Adjusted Per Share Value based on latest NOSH - 369,135
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 22.30 21.57 22.56 21.98 21.78 21.49 19.78 8.29%
EPS 10.56 10.55 11.66 11.78 11.35 10.86 9.37 8.27%
DPS 9.57 9.59 9.61 9.61 9.61 6.41 4.81 57.99%
NAPS 0.4072 0.4146 0.3825 0.4064 0.3925 0.3999 0.3767 5.31%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.09 1.18 1.35 1.47 1.30 1.37 1.29 -
P/RPS 3.90 4.36 4.77 5.33 4.78 5.10 5.23 -17.72%
P/EPS 8.24 8.92 9.23 9.94 9.18 10.09 11.04 -17.67%
EY 12.14 11.21 10.84 10.06 10.90 9.91 9.06 21.47%
DY 11.01 10.17 8.89 8.16 9.23 5.84 4.65 77.36%
P/NAPS 2.14 2.27 2.81 2.88 2.65 2.74 2.74 -15.15%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 25/08/11 23/05/11 25/02/11 23/11/10 19/08/10 -
Price 1.17 1.17 1.24 1.39 1.29 1.31 1.41 -
P/RPS 4.19 4.33 4.38 5.04 4.75 4.88 5.72 -18.69%
P/EPS 8.84 8.84 8.47 9.40 9.10 9.64 12.07 -18.70%
EY 11.31 11.31 11.80 10.64 10.98 10.37 8.29 22.93%
DY 10.26 10.26 9.68 8.63 9.30 6.11 4.26 79.38%
P/NAPS 2.29 2.25 2.58 2.73 2.63 2.62 3.00 -16.43%

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