[UCHITEC] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -4.12%
YoY- -2.8%
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 105,712 83,816 129,437 157,736 154,200 134,078 114,830 -1.36%
PBT 54,328 23,257 66,128 82,365 86,577 75,389 63,437 -2.54%
Tax -997 -1,093 -2,520 -382 -2,233 -2,172 -2,322 -13.13%
NP 53,330 22,164 63,608 81,982 84,344 73,217 61,114 -2.24%
-
NP to SH 53,330 22,164 63,608 81,982 84,344 73,217 61,114 -2.24%
-
Tax Rate 1.84% 4.70% 3.81% 0.46% 2.58% 2.88% 3.66% -
Total Cost 52,381 61,652 65,829 75,753 69,856 60,861 53,716 -0.41%
-
Net Worth 185,347 163,261 182,339 194,721 208,993 191,129 199,602 -1.22%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 24,713 14,841 29,769 49,928 49,760 127,419 188,715 -28.72%
Div Payout % 46.34% 66.96% 46.80% 60.90% 59.00% 174.03% 308.79% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 185,347 163,261 182,339 194,721 208,993 191,129 199,602 -1.22%
NOSH 370,695 371,049 372,121 374,464 373,203 367,556 362,913 0.35%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 50.45% 26.44% 49.14% 51.97% 54.70% 54.61% 53.22% -
ROE 28.77% 13.58% 34.88% 42.10% 40.36% 38.31% 30.62% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 28.52 22.59 34.78 42.12 41.32 36.48 31.64 -1.71%
EPS 14.39 5.97 17.09 21.89 22.60 19.92 16.84 -2.58%
DPS 6.67 4.00 8.00 13.33 13.33 34.67 52.00 -28.97%
NAPS 0.50 0.44 0.49 0.52 0.56 0.52 0.55 -1.57%
Adjusted Per Share Value based on latest NOSH - 374,660
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 22.83 18.10 27.95 34.06 33.30 28.95 24.80 -1.36%
EPS 11.52 4.79 13.74 17.70 18.21 15.81 13.20 -2.24%
DPS 5.34 3.20 6.43 10.78 10.75 27.52 40.75 -28.71%
NAPS 0.4002 0.3525 0.3937 0.4205 0.4513 0.4127 0.431 -1.22%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.37 1.29 1.08 2.98 3.10 3.00 2.00 -
P/RPS 4.80 5.71 3.10 7.07 7.50 8.22 6.32 -4.47%
P/EPS 9.52 21.60 6.32 13.61 13.72 15.06 11.88 -3.62%
EY 10.50 4.63 15.83 7.35 7.29 6.64 8.42 3.74%
DY 4.87 3.10 7.41 4.47 4.30 11.56 26.00 -24.34%
P/NAPS 2.74 2.93 2.20 5.73 5.54 5.77 3.64 -4.62%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 25/11/09 01/12/08 30/10/07 14/11/06 23/11/05 25/11/04 -
Price 1.31 1.52 0.94 2.95 3.18 3.10 2.22 -
P/RPS 4.59 6.73 2.70 7.00 7.70 8.50 7.02 -6.83%
P/EPS 9.11 25.45 5.50 13.47 14.07 15.56 13.18 -5.96%
EY 10.98 3.93 18.18 7.42 7.11 6.43 7.59 6.34%
DY 5.09 2.63 8.51 4.52 4.19 11.18 23.42 -22.45%
P/NAPS 2.62 3.45 1.92 5.67 5.68 5.96 4.04 -6.96%

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