[UCHITEC] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 53.86%
YoY- 19.8%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 97,078 118,302 115,650 100,559 86,123 93,816 86,476 1.94%
PBT 49,596 61,774 64,933 56,542 47,578 48,329 42,253 2.70%
Tax -1,890 -287 -1,675 -1,629 -1,742 -2,248 -4,549 -13.60%
NP 47,706 61,487 63,258 54,913 45,836 46,081 37,704 3.99%
-
NP to SH 47,706 61,487 63,258 54,913 45,836 46,081 37,704 3.99%
-
Tax Rate 3.81% 0.46% 2.58% 2.88% 3.66% 4.65% 10.77% -
Total Cost 49,372 56,815 52,392 45,646 40,287 47,735 48,772 0.20%
-
Net Worth 182,339 194,721 208,993 191,129 199,602 181,926 125,541 6.41%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 22,327 37,446 37,320 95,564 141,536 313 232 113.92%
Div Payout % 46.80% 60.90% 59.00% 174.03% 308.79% 0.68% 0.62% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 182,339 194,721 208,993 191,129 199,602 181,926 125,541 6.41%
NOSH 372,121 374,464 373,203 367,556 362,913 71,343 62,770 34.49%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 49.14% 51.97% 54.70% 54.61% 53.22% 49.12% 43.60% -
ROE 26.16% 31.58% 30.27% 28.73% 22.96% 25.33% 30.03% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 26.09 31.59 30.99 27.36 23.73 131.50 137.76 -24.20%
EPS 12.82 16.42 16.95 14.94 12.63 64.59 54.43 -21.39%
DPS 6.00 10.00 10.00 26.00 39.00 0.44 0.37 59.02%
NAPS 0.49 0.52 0.56 0.52 0.55 2.55 2.00 -20.87%
Adjusted Per Share Value based on latest NOSH - 367,552
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 20.95 25.54 24.96 21.71 18.59 20.25 18.67 1.93%
EPS 10.30 13.27 13.65 11.85 9.89 9.95 8.14 3.99%
DPS 4.82 8.08 8.06 20.63 30.55 0.07 0.05 113.98%
NAPS 0.3936 0.4203 0.4511 0.4126 0.4308 0.3927 0.271 6.41%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.08 2.98 3.10 3.00 2.00 1.87 1.31 -
P/RPS 4.14 9.43 10.00 10.97 8.43 1.42 0.95 27.77%
P/EPS 8.42 18.15 18.29 20.08 15.84 2.90 2.18 25.23%
EY 11.87 5.51 5.47 4.98 6.32 34.54 45.85 -20.15%
DY 5.56 3.36 3.23 8.67 19.50 0.24 0.28 64.48%
P/NAPS 2.20 5.73 5.54 5.77 3.64 0.73 0.66 22.19%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 01/12/08 30/10/07 14/11/06 23/11/05 25/11/04 17/11/03 25/11/02 -
Price 0.94 2.95 3.18 3.10 2.22 1.96 1.47 -
P/RPS 3.60 9.34 10.26 11.33 9.35 1.49 1.07 22.38%
P/EPS 7.33 17.97 18.76 20.75 17.58 3.03 2.45 20.01%
EY 13.64 5.57 5.33 4.82 5.69 32.95 40.86 -16.69%
DY 6.38 3.39 3.14 8.39 17.57 0.22 0.25 71.50%
P/NAPS 1.92 5.67 5.68 5.96 4.04 0.77 0.74 17.20%

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