[UCHITEC] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Announcement Date
01-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 36.42%
YoY- -22.41%
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 78,312 79,284 62,862 97,078 118,302 115,650 100,559 -4.07%
PBT 37,047 40,746 17,443 49,596 61,774 64,933 56,542 -6.80%
Tax -753 -748 -820 -1,890 -287 -1,675 -1,629 -12.06%
NP 36,294 39,998 16,623 47,706 61,487 63,258 54,913 -6.66%
-
NP to SH 36,294 39,998 16,623 47,706 61,487 63,258 54,913 -6.66%
-
Tax Rate 2.03% 1.84% 4.70% 3.81% 0.46% 2.58% 2.88% -
Total Cost 42,018 39,286 46,239 49,372 56,815 52,392 45,646 -1.37%
-
Net Worth 191,992 185,347 163,261 182,339 194,721 208,993 191,129 0.07%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 18,460 18,534 11,131 22,327 37,446 37,320 95,564 -23.95%
Div Payout % 50.86% 46.34% 66.96% 46.80% 60.90% 59.00% 174.03% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 191,992 185,347 163,261 182,339 194,721 208,993 191,129 0.07%
NOSH 369,216 370,695 371,049 372,121 374,464 373,203 367,556 0.07%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 46.35% 50.45% 26.44% 49.14% 51.97% 54.70% 54.61% -
ROE 18.90% 21.58% 10.18% 26.16% 31.58% 30.27% 28.73% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 21.21 21.39 16.94 26.09 31.59 30.99 27.36 -4.15%
EPS 9.83 10.79 4.48 12.82 16.42 16.95 14.94 -6.73%
DPS 5.00 5.00 3.00 6.00 10.00 10.00 26.00 -24.01%
NAPS 0.52 0.50 0.44 0.49 0.52 0.56 0.52 0.00%
Adjusted Per Share Value based on latest NOSH - 372,397
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 16.90 17.11 13.57 20.95 25.54 24.96 21.71 -4.08%
EPS 7.83 8.63 3.59 10.30 13.27 13.65 11.85 -6.67%
DPS 3.98 4.00 2.40 4.82 8.08 8.06 20.63 -23.97%
NAPS 0.4144 0.4001 0.3524 0.3936 0.4203 0.4511 0.4126 0.07%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.18 1.37 1.29 1.08 2.98 3.10 3.00 -
P/RPS 5.56 6.41 7.61 4.14 9.43 10.00 10.97 -10.70%
P/EPS 12.00 12.70 28.79 8.42 18.15 18.29 20.08 -8.21%
EY 8.33 7.88 3.47 11.87 5.51 5.47 4.98 8.94%
DY 4.24 3.65 2.33 5.56 3.36 3.23 8.67 -11.23%
P/NAPS 2.27 2.74 2.93 2.20 5.73 5.54 5.77 -14.39%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 23/11/10 25/11/09 01/12/08 30/10/07 14/11/06 23/11/05 -
Price 1.17 1.31 1.52 0.94 2.95 3.18 3.10 -
P/RPS 5.52 6.12 8.97 3.60 9.34 10.26 11.33 -11.28%
P/EPS 11.90 12.14 33.93 7.33 17.97 18.76 20.75 -8.84%
EY 8.40 8.24 2.95 13.64 5.57 5.33 4.82 9.69%
DY 4.27 3.82 1.97 6.38 3.39 3.14 8.39 -10.64%
P/NAPS 2.25 2.62 3.45 1.92 5.67 5.68 5.96 -14.97%

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