[UCHITEC] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 32.61%
YoY- 14.01%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 83,139 122,898 156,875 153,197 131,884 115,352 120,659 -6.01%
PBT 27,710 60,708 78,749 85,458 74,872 64,537 60,983 -12.30%
Tax -758 -1,960 -521 -1,570 -1,294 -1,778 -2,412 -17.53%
NP 26,952 58,748 78,228 83,888 73,578 62,759 58,571 -12.12%
-
NP to SH 26,952 58,748 78,228 83,888 73,578 62,759 58,571 -12.12%
-
Tax Rate 2.74% 3.23% 0.66% 1.84% 1.73% 2.76% 3.96% -
Total Cost 56,187 64,150 78,647 69,309 58,306 52,593 62,088 -1.64%
-
Net Worth 163,126 170,930 176,003 194,133 176,852 174,431 173,760 -1.04%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 22,244 44,590 74,895 100,800 73,688 141,725 314 103.28%
Div Payout % 82.53% 75.90% 95.74% 120.16% 100.15% 225.83% 0.54% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 163,126 170,930 176,003 194,133 176,852 174,431 173,760 -1.04%
NOSH 370,742 371,587 374,475 373,333 368,442 363,398 71,506 31.52%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 32.42% 47.80% 49.87% 54.76% 55.79% 54.41% 48.54% -
ROE 16.52% 34.37% 44.45% 43.21% 41.60% 35.98% 33.71% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 22.42 33.07 41.89 41.03 35.79 31.74 168.74 -28.54%
EPS 7.27 15.81 20.89 22.47 19.97 17.27 81.91 -33.18%
DPS 6.00 12.00 20.00 27.00 20.00 39.00 0.44 54.50%
NAPS 0.44 0.46 0.47 0.52 0.48 0.48 2.43 -24.76%
Adjusted Per Share Value based on latest NOSH - 373,056
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 17.95 26.54 33.87 33.08 28.48 24.91 26.05 -6.01%
EPS 5.82 12.69 16.89 18.11 15.89 13.55 12.65 -12.12%
DPS 4.80 9.63 16.17 21.77 15.91 30.60 0.07 102.18%
NAPS 0.3522 0.3691 0.38 0.4192 0.3819 0.3766 0.3752 -1.04%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.34 0.92 2.67 3.12 3.00 2.29 2.04 -
P/RPS 5.98 2.78 6.37 7.60 8.38 7.21 1.21 30.48%
P/EPS 18.43 5.82 12.78 13.89 15.02 13.26 2.49 39.55%
EY 5.43 17.18 7.82 7.20 6.66 7.54 40.15 -28.33%
DY 4.48 13.04 7.49 8.65 6.67 17.03 0.22 65.17%
P/NAPS 3.05 2.00 5.68 6.00 6.25 4.77 0.84 23.95%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 25/02/09 28/02/08 27/02/07 24/02/06 28/02/05 26/02/04 -
Price 1.27 0.75 2.10 3.12 3.30 2.48 2.06 -
P/RPS 5.66 2.27 5.01 7.60 9.22 7.81 1.22 29.11%
P/EPS 17.47 4.74 10.05 13.89 16.52 14.36 2.51 38.13%
EY 5.72 21.08 9.95 7.20 6.05 6.96 39.76 -27.59%
DY 4.72 16.00 9.52 8.65 6.06 15.73 0.21 67.91%
P/NAPS 2.89 1.63 4.47 6.00 6.88 5.17 0.85 22.60%

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