[UCHITEC] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Announcement Date
15-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 99.94%
YoY- 20.31%
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 70,361 79,128 74,268 66,427 55,985 63,089 53,916 4.53%
PBT 36,406 42,905 41,714 37,243 30,598 31,612 26,405 5.49%
Tax -1,436 -151 -1,237 -1,553 -933 -1,545 -2,700 -9.97%
NP 34,970 42,754 40,477 35,690 29,665 30,067 23,705 6.68%
-
NP to SH 34,970 42,754 40,477 35,690 29,665 30,067 23,705 6.68%
-
Tax Rate 3.94% 0.35% 2.97% 4.17% 3.05% 4.89% 10.23% -
Total Cost 35,391 36,374 33,791 30,737 26,320 33,022 30,211 2.67%
-
Net Worth 167,587 175,803 186,358 168,903 184,952 165,672 141,904 2.80%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - 47,733 116,048 142 - -
Div Payout % - - - 133.74% 391.20% 0.47% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 167,587 175,803 186,358 168,903 184,952 165,672 141,904 2.80%
NOSH 372,417 374,050 372,716 367,181 362,652 64,715 62,513 34.60%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 49.70% 54.03% 54.50% 53.73% 52.99% 47.66% 43.97% -
ROE 20.87% 24.32% 21.72% 21.13% 16.04% 18.15% 16.70% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 18.89 21.15 19.93 18.09 15.44 97.49 86.25 -22.34%
EPS 9.39 11.43 10.86 9.72 8.18 46.46 37.92 -20.73%
DPS 0.00 0.00 0.00 13.00 32.00 0.22 0.00 -
NAPS 0.45 0.47 0.50 0.46 0.51 2.56 2.27 -23.62%
Adjusted Per Share Value based on latest NOSH - 367,078
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 15.19 17.09 16.04 14.34 12.09 13.62 11.64 4.53%
EPS 7.55 9.23 8.74 7.71 6.41 6.49 5.12 6.68%
DPS 0.00 0.00 0.00 10.31 25.06 0.03 0.00 -
NAPS 0.3619 0.3796 0.4024 0.3647 0.3994 0.3577 0.3064 2.81%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.01 3.12 3.28 2.94 1.77 1.92 1.44 -
P/RPS 10.64 14.75 16.46 16.25 11.47 1.97 1.67 36.11%
P/EPS 21.41 27.30 30.20 30.25 21.64 4.13 3.80 33.35%
EY 4.67 3.66 3.31 3.31 4.62 24.20 26.33 -25.02%
DY 0.00 0.00 0.00 4.42 18.08 0.11 0.00 -
P/NAPS 4.47 6.64 6.56 6.39 3.47 0.75 0.63 38.57%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 14/08/07 23/08/06 15/08/05 23/08/04 28/08/03 29/08/02 -
Price 1.48 3.02 3.14 3.04 1.79 1.89 1.46 -
P/RPS 7.83 14.28 15.76 16.80 11.60 1.94 1.69 29.08%
P/EPS 15.76 26.42 28.91 31.28 21.88 4.07 3.85 26.45%
EY 6.34 3.78 3.46 3.20 4.57 24.58 25.97 -20.92%
DY 0.00 0.00 0.00 4.28 17.88 0.12 0.00 -
P/NAPS 3.29 6.43 6.28 6.61 3.51 0.74 0.64 31.33%

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