[UCHITEC] YoY Cumulative 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- 43.82%
YoY- -2.8%
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 79,284 62,862 97,078 118,302 115,650 100,559 86,123 -1.36%
PBT 40,746 17,443 49,596 61,774 64,933 56,542 47,578 -2.54%
Tax -748 -820 -1,890 -287 -1,675 -1,629 -1,742 -13.13%
NP 39,998 16,623 47,706 61,487 63,258 54,913 45,836 -2.24%
-
NP to SH 39,998 16,623 47,706 61,487 63,258 54,913 45,836 -2.24%
-
Tax Rate 1.84% 4.70% 3.81% 0.46% 2.58% 2.88% 3.66% -
Total Cost 39,286 46,239 49,372 56,815 52,392 45,646 40,287 -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 18,534 11,131 22,327 37,446 37,320 95,564 141,536 -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 21.58% 10.18% 26.16% 31.58% 30.27% 28.73% 22.96% -
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 21.39 16.94 26.09 31.59 30.99 27.36 23.73 -1.71%
EPS 10.79 4.48 12.82 16.42 16.95 14.94 12.63 -2.58%
DPS 5.00 3.00 6.00 10.00 10.00 26.00 39.00 -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 17.12 13.57 20.96 25.54 24.97 21.71 18.60 -1.37%
EPS 8.64 3.59 10.30 13.28 13.66 11.86 9.90 -2.24%
DPS 4.00 2.40 4.82 8.09 8.06 20.63 30.56 -28.73%
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 6.41 7.61 4.14 9.43 10.00 10.97 8.43 -4.46%
P/EPS 12.70 28.79 8.42 18.15 18.29 20.08 15.84 -3.61%
EY 7.88 3.47 11.87 5.51 5.47 4.98 6.32 3.74%
DY 3.65 2.33 5.56 3.36 3.23 8.67 19.50 -24.35%
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 6.12 8.97 3.60 9.34 10.26 11.33 9.35 -6.81%
P/EPS 12.14 33.93 7.33 17.97 18.76 20.75 17.58 -5.98%
EY 8.24 2.95 13.64 5.57 5.33 4.82 5.69 6.36%
DY 3.82 1.97 6.38 3.39 3.14 8.39 17.57 -22.44%
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