[UCHITEC] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -4.58%
YoY- -6.75%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 100,883 83,139 122,898 156,875 153,197 131,884 115,352 -2.20%
PBT 52,940 27,710 60,708 78,749 85,458 74,872 64,537 -3.24%
Tax -362 -758 -1,960 -521 -1,570 -1,294 -1,778 -23.29%
NP 52,578 26,952 58,748 78,228 83,888 73,578 62,759 -2.90%
-
NP to SH 52,578 26,952 58,748 78,228 83,888 73,578 62,759 -2.90%
-
Tax Rate 0.68% 2.74% 3.23% 0.66% 1.84% 1.73% 2.76% -
Total Cost 48,305 56,187 64,150 78,647 69,309 58,306 52,593 -1.40%
-
Net Worth 181,687 163,126 170,930 176,003 194,133 176,852 174,431 0.68%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 44,494 22,244 44,590 74,895 100,800 73,688 141,725 -17.55%
Div Payout % 84.63% 82.53% 75.90% 95.74% 120.16% 100.15% 225.83% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 181,687 163,126 170,930 176,003 194,133 176,852 174,431 0.68%
NOSH 370,789 370,742 371,587 374,475 373,333 368,442 363,398 0.33%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 52.12% 32.42% 47.80% 49.87% 54.76% 55.79% 54.41% -
ROE 28.94% 16.52% 34.37% 44.45% 43.21% 41.60% 35.98% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 27.21 22.42 33.07 41.89 41.03 35.79 31.74 -2.53%
EPS 14.18 7.27 15.81 20.89 22.47 19.97 17.27 -3.23%
DPS 12.00 6.00 12.00 20.00 27.00 20.00 39.00 -17.82%
NAPS 0.49 0.44 0.46 0.47 0.52 0.48 0.48 0.34%
Adjusted Per Share Value based on latest NOSH - 374,519
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 21.78 17.95 26.53 33.86 33.07 28.47 24.90 -2.20%
EPS 11.35 5.82 12.68 16.89 18.11 15.88 13.55 -2.90%
DPS 9.60 4.80 9.62 16.17 21.76 15.91 30.59 -17.55%
NAPS 0.3922 0.3521 0.369 0.3799 0.419 0.3817 0.3765 0.68%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.30 1.34 0.92 2.67 3.12 3.00 2.29 -
P/RPS 4.78 5.98 2.78 6.37 7.60 8.38 7.21 -6.61%
P/EPS 9.17 18.43 5.82 12.78 13.89 15.02 13.26 -5.95%
EY 10.91 5.43 17.18 7.82 7.20 6.66 7.54 6.34%
DY 9.23 4.48 13.04 7.49 8.65 6.67 17.03 -9.70%
P/NAPS 2.65 3.05 2.00 5.68 6.00 6.25 4.77 -9.32%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 25/02/09 28/02/08 27/02/07 24/02/06 28/02/05 -
Price 1.29 1.27 0.75 2.10 3.12 3.30 2.48 -
P/RPS 4.74 5.66 2.27 5.01 7.60 9.22 7.81 -7.98%
P/EPS 9.10 17.47 4.74 10.05 13.89 16.52 14.36 -7.31%
EY 10.99 5.72 21.08 9.95 7.20 6.05 6.96 7.90%
DY 9.30 4.72 16.00 9.52 8.65 6.06 15.73 -8.38%
P/NAPS 2.63 2.89 1.63 4.47 6.00 6.88 5.17 -10.64%

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