[UCHITEC] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 123.55%
YoY- -65.16%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 65,925 78,312 79,284 62,862 97,078 118,302 115,650 -8.93%
PBT 31,527 37,047 40,746 17,443 49,596 61,774 64,933 -11.33%
Tax -784 -753 -748 -820 -1,890 -287 -1,675 -11.87%
NP 30,743 36,294 39,998 16,623 47,706 61,487 63,258 -11.32%
-
NP to SH 30,743 36,294 39,998 16,623 47,706 61,487 63,258 -11.32%
-
Tax Rate 2.49% 2.03% 1.84% 4.70% 3.81% 0.46% 2.58% -
Total Cost 35,182 42,018 39,286 46,239 49,372 56,815 52,392 -6.41%
-
Net Worth 192,143 191,992 185,347 163,261 182,339 194,721 208,993 -1.38%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 18,475 18,460 18,534 11,131 22,327 37,446 37,320 -11.04%
Div Payout % 60.10% 50.86% 46.34% 66.96% 46.80% 60.90% 59.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 192,143 191,992 185,347 163,261 182,339 194,721 208,993 -1.38%
NOSH 369,507 369,216 370,695 371,049 372,121 374,464 373,203 -0.16%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 46.63% 46.35% 50.45% 26.44% 49.14% 51.97% 54.70% -
ROE 16.00% 18.90% 21.58% 10.18% 26.16% 31.58% 30.27% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 17.84 21.21 21.39 16.94 26.09 31.59 30.99 -8.78%
EPS 8.32 9.83 10.79 4.48 12.82 16.42 16.95 -11.17%
DPS 5.00 5.00 5.00 3.00 6.00 10.00 10.00 -10.90%
NAPS 0.52 0.52 0.50 0.44 0.49 0.52 0.56 -1.22%
Adjusted Per Share Value based on latest NOSH - 370,443
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.23 16.90 17.11 13.57 20.95 25.54 24.96 -8.93%
EPS 6.64 7.83 8.63 3.59 10.30 13.27 13.65 -11.30%
DPS 3.99 3.98 4.00 2.40 4.82 8.08 8.06 -11.04%
NAPS 0.4147 0.4144 0.4001 0.3524 0.3936 0.4203 0.4511 -1.39%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.18 1.18 1.37 1.29 1.08 2.98 3.10 -
P/RPS 6.61 5.56 6.41 7.61 4.14 9.43 10.00 -6.66%
P/EPS 14.18 12.00 12.70 28.79 8.42 18.15 18.29 -4.14%
EY 7.05 8.33 7.88 3.47 11.87 5.51 5.47 4.31%
DY 4.24 4.24 3.65 2.33 5.56 3.36 3.23 4.63%
P/NAPS 2.27 2.27 2.74 2.93 2.20 5.73 5.54 -13.80%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 21/11/11 23/11/10 25/11/09 01/12/08 30/10/07 14/11/06 -
Price 1.13 1.17 1.31 1.52 0.94 2.95 3.18 -
P/RPS 6.33 5.52 6.12 8.97 3.60 9.34 10.26 -7.72%
P/EPS 13.58 11.90 12.14 33.93 7.33 17.97 18.76 -5.23%
EY 7.36 8.40 8.24 2.95 13.64 5.57 5.33 5.52%
DY 4.42 4.27 3.82 1.97 6.38 3.39 3.14 5.85%
P/NAPS 2.17 2.25 2.62 3.45 1.92 5.67 5.68 -14.80%

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