[UCHITEC] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 88.29%
YoY- -18.21%
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 52,616 48,982 40,500 70,361 79,128 74,268 66,427 -3.80%
PBT 25,834 24,329 8,100 36,406 42,905 41,714 37,243 -5.91%
Tax -510 -449 -664 -1,436 -151 -1,237 -1,553 -16.93%
NP 25,324 23,880 7,436 34,970 42,754 40,477 35,690 -5.55%
-
NP to SH 25,324 23,880 7,436 34,970 42,754 40,477 35,690 -5.55%
-
Tax Rate 1.97% 1.85% 8.20% 3.94% 0.35% 2.97% 4.17% -
Total Cost 27,292 25,102 33,064 35,391 36,374 33,791 30,737 -1.96%
-
Net Worth 177,194 174,279 156,155 167,587 175,803 186,358 168,903 0.80%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - 47,733 -
Div Payout % - - - - - - 133.74% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 177,194 174,279 156,155 167,587 175,803 186,358 168,903 0.80%
NOSH 369,154 370,807 371,800 372,417 374,050 372,716 367,181 0.08%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 48.13% 48.75% 18.36% 49.70% 54.03% 54.50% 53.73% -
ROE 14.29% 13.70% 4.76% 20.87% 24.32% 21.72% 21.13% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 14.25 13.21 10.89 18.89 21.15 19.93 18.09 -3.89%
EPS 6.86 6.44 2.00 9.39 11.43 10.86 9.72 -5.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 13.00 -
NAPS 0.48 0.47 0.42 0.45 0.47 0.50 0.46 0.71%
Adjusted Per Share Value based on latest NOSH - 372,681
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 11.36 10.58 8.74 15.19 17.09 16.04 14.34 -3.80%
EPS 5.47 5.16 1.61 7.55 9.23 8.74 7.71 -5.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.31 -
NAPS 0.3826 0.3763 0.3372 0.3619 0.3796 0.4024 0.3647 0.80%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.35 1.29 1.13 2.01 3.12 3.28 2.94 -
P/RPS 9.47 9.77 10.37 10.64 14.75 16.46 16.25 -8.60%
P/EPS 19.68 20.03 56.50 21.41 27.30 30.20 30.25 -6.91%
EY 5.08 4.99 1.77 4.67 3.66 3.31 3.31 7.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.42 -
P/NAPS 2.81 2.74 2.69 4.47 6.64 6.56 6.39 -12.79%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 19/08/10 25/08/09 28/08/08 14/08/07 23/08/06 15/08/05 -
Price 1.24 1.41 1.30 1.48 3.02 3.14 3.04 -
P/RPS 8.70 10.67 11.93 7.83 14.28 15.76 16.80 -10.38%
P/EPS 18.08 21.89 65.00 15.76 26.42 28.91 31.28 -8.72%
EY 5.53 4.57 1.54 6.34 3.78 3.46 3.20 9.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.28 -
P/NAPS 2.58 3.00 3.10 3.29 6.43 6.28 6.61 -14.50%

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