[UCHITEC] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
14-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 7.68%
YoY- 18.51%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 22,362 26,717 39,174 41,382 34,132 30,138 30,727 -5.15%
PBT 9,343 13,190 18,869 23,219 19,299 16,980 16,717 -9.23%
Tax -156 -454 -136 -438 -76 -809 -703 -22.17%
NP 9,187 12,736 18,733 22,781 19,223 16,171 16,014 -8.83%
-
NP to SH 9,187 12,736 18,733 22,781 19,223 16,171 16,014 -8.83%
-
Tax Rate 1.67% 3.44% 0.72% 1.89% 0.39% 4.76% 4.21% -
Total Cost 13,175 13,981 20,441 18,601 14,909 13,967 14,713 -1.82%
-
Net Worth 162,995 182,474 194,823 208,794 191,127 199,866 181,896 -1.81%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 11,113 22,343 37,466 37,284 47,781 25,437 156 103.47%
Div Payout % 120.97% 175.44% 200.00% 163.67% 248.57% 157.30% 0.98% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 162,995 182,474 194,823 208,794 191,127 199,866 181,896 -1.81%
NOSH 370,443 372,397 374,660 372,847 367,552 363,393 71,331 31.56%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 41.08% 47.67% 47.82% 55.05% 56.32% 53.66% 52.12% -
ROE 5.64% 6.98% 9.62% 10.91% 10.06% 8.09% 8.80% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 6.04 7.17 10.46 11.10 9.29 8.29 43.08 -27.90%
EPS 2.48 3.42 5.00 6.11 5.23 4.45 22.45 -30.70%
DPS 3.00 6.00 10.00 10.00 13.00 7.00 0.22 54.50%
NAPS 0.44 0.49 0.52 0.56 0.52 0.55 2.55 -25.36%
Adjusted Per Share Value based on latest NOSH - 372,847
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 4.83 5.77 8.46 8.93 7.37 6.51 6.63 -5.13%
EPS 1.98 2.75 4.04 4.92 4.15 3.49 3.46 -8.87%
DPS 2.40 4.82 8.09 8.05 10.31 5.49 0.03 107.43%
NAPS 0.3518 0.3939 0.4205 0.4507 0.4126 0.4314 0.3926 -1.81%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.29 1.08 2.98 3.10 3.00 2.00 1.87 -
P/RPS 21.37 15.05 28.50 27.93 32.31 24.12 4.34 30.40%
P/EPS 52.02 31.58 59.60 50.74 57.36 44.94 8.33 35.66%
EY 1.92 3.17 1.68 1.97 1.74 2.23 12.01 -26.30%
DY 2.33 5.56 3.36 3.23 4.33 3.50 0.12 63.87%
P/NAPS 2.93 2.20 5.73 5.54 5.77 3.64 0.73 26.03%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 01/12/08 30/10/07 14/11/06 23/11/05 25/11/04 17/11/03 -
Price 1.52 0.94 2.95 3.18 3.10 2.22 1.96 -
P/RPS 25.18 13.10 28.21 28.65 33.38 26.77 4.55 32.96%
P/EPS 61.29 27.49 59.00 52.05 59.27 49.89 8.73 38.33%
EY 1.63 3.64 1.69 1.92 1.69 2.00 11.45 -27.71%
DY 1.97 6.38 3.39 3.14 4.19 3.15 0.11 61.67%
P/NAPS 3.45 1.92 5.67 5.68 5.96 4.04 0.77 28.36%

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