[UCHITEC] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 62.14%
YoY- -54.12%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 92,295 103,306 100,883 83,139 122,898 156,875 153,197 -8.09%
PBT 46,259 49,690 52,940 27,710 60,708 78,749 85,458 -9.71%
Tax -1,428 -747 -362 -758 -1,960 -521 -1,570 -1.56%
NP 44,831 48,943 52,578 26,952 58,748 78,228 83,888 -9.90%
-
NP to SH 44,831 48,943 52,578 26,952 58,748 78,228 83,888 -9.90%
-
Tax Rate 3.09% 1.50% 0.68% 2.74% 3.23% 0.66% 1.84% -
Total Cost 47,464 54,363 48,305 56,187 64,150 78,647 69,309 -6.10%
-
Net Worth 188,489 188,384 181,687 163,126 170,930 176,003 194,133 -0.49%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 44,350 44,325 44,494 22,244 44,590 74,895 100,800 -12.77%
Div Payout % 98.93% 90.57% 84.63% 82.53% 75.90% 95.74% 120.16% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 188,489 188,384 181,687 163,126 170,930 176,003 194,133 -0.49%
NOSH 369,587 369,381 370,789 370,742 371,587 374,475 373,333 -0.16%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 48.57% 47.38% 52.12% 32.42% 47.80% 49.87% 54.76% -
ROE 23.78% 25.98% 28.94% 16.52% 34.37% 44.45% 43.21% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.97 27.97 27.21 22.42 33.07 41.89 41.03 -7.93%
EPS 12.13 13.25 14.18 7.27 15.81 20.89 22.47 -9.75%
DPS 12.00 12.00 12.00 6.00 12.00 20.00 27.00 -12.63%
NAPS 0.51 0.51 0.49 0.44 0.46 0.47 0.52 -0.32%
Adjusted Per Share Value based on latest NOSH - 371,582
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 19.93 22.31 21.78 17.95 26.54 33.87 33.08 -8.09%
EPS 9.68 10.57 11.35 5.82 12.69 16.89 18.11 -9.90%
DPS 9.58 9.57 9.61 4.80 9.63 16.17 21.77 -12.77%
NAPS 0.407 0.4068 0.3923 0.3522 0.3691 0.38 0.4192 -0.49%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.16 1.09 1.30 1.34 0.92 2.67 3.12 -
P/RPS 4.65 3.90 4.78 5.98 2.78 6.37 7.60 -7.85%
P/EPS 9.56 8.23 9.17 18.43 5.82 12.78 13.89 -6.03%
EY 10.46 12.16 10.91 5.43 17.18 7.82 7.20 6.41%
DY 10.34 11.01 9.23 4.48 13.04 7.49 8.65 3.01%
P/NAPS 2.27 2.14 2.65 3.05 2.00 5.68 6.00 -14.94%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 25/02/11 24/02/10 25/02/09 28/02/08 27/02/07 -
Price 1.18 1.17 1.29 1.27 0.75 2.10 3.12 -
P/RPS 4.73 4.18 4.74 5.66 2.27 5.01 7.60 -7.59%
P/EPS 9.73 8.83 9.10 17.47 4.74 10.05 13.89 -5.75%
EY 10.28 11.32 10.99 5.72 21.08 9.95 7.20 6.10%
DY 10.17 10.26 9.30 4.72 16.00 9.52 8.65 2.73%
P/NAPS 2.31 2.29 2.63 2.89 1.63 4.47 6.00 -14.69%

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