[UCHITEC] YoY Quarter Result on 30-Jun-2005 [#2]

Announcement Date
15-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -0.06%
YoY- 14.88%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 33,545 40,174 38,698 33,565 29,276 32,354 27,717 3.22%
PBT 17,220 21,548 22,213 18,662 15,989 16,384 13,053 4.72%
Tax -822 92 -1,057 -822 -460 16 -1,319 -7.57%
NP 16,398 21,640 21,156 17,840 15,529 16,400 11,734 5.73%
-
NP to SH 16,398 21,640 21,156 17,840 15,529 16,400 11,734 5.73%
-
Tax Rate 4.77% -0.43% 4.76% 4.40% 2.88% -0.10% 10.10% -
Total Cost 17,147 18,534 17,542 15,725 13,747 15,954 15,983 1.17%
-
Net Worth 167,706 175,661 186,232 168,855 185,041 165,682 141,908 2.82%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 167,706 175,661 186,232 168,855 185,041 165,682 141,908 2.82%
NOSH 372,681 373,747 372,464 367,078 362,827 64,719 62,514 34.61%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 48.88% 53.87% 54.67% 53.15% 53.04% 50.69% 42.34% -
ROE 9.78% 12.32% 11.36% 10.57% 8.39% 9.90% 8.27% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 9.00 10.75 10.39 9.14 8.07 49.99 44.34 -23.32%
EPS 4.40 5.79 5.68 4.86 4.28 25.34 18.77 -21.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.47 0.50 0.46 0.51 2.56 2.27 -23.62%
Adjusted Per Share Value based on latest NOSH - 367,078
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 7.24 8.67 8.36 7.25 6.32 6.99 5.98 3.23%
EPS 3.54 4.67 4.57 3.85 3.35 3.54 2.53 5.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3621 0.3793 0.4021 0.3646 0.3996 0.3578 0.3064 2.82%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.01 3.12 3.28 2.94 1.77 1.92 1.44 -
P/RPS 22.33 29.03 31.57 32.15 21.94 3.84 3.25 37.83%
P/EPS 45.68 53.89 57.75 60.49 41.36 7.58 7.67 34.59%
EY 2.19 1.86 1.73 1.65 2.42 13.20 13.03 -25.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.47 6.64 6.56 6.39 3.47 0.75 0.63 38.57%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 14/08/07 23/08/06 15/08/05 23/08/04 28/08/03 29/08/02 -
Price 1.48 3.02 3.14 3.04 1.79 1.89 1.46 -
P/RPS 16.44 28.10 30.22 33.25 22.18 3.78 3.29 30.72%
P/EPS 33.64 52.16 55.28 62.55 41.82 7.46 7.78 27.60%
EY 2.97 1.92 1.81 1.60 2.39 13.41 12.86 -21.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 6.43 6.28 6.61 3.51 0.74 0.64 31.33%

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