[UCHITEC] YoY Quarter Result on 30-Sep-2010 [#3]

Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 15.74%
YoY- 75.44%
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 22,929 25,938 25,696 30,302 22,362 26,717 39,174 -8.53%
PBT 9,189 11,881 11,213 16,417 9,343 13,190 18,869 -11.29%
Tax -2,453 -277 -243 -299 -156 -454 -136 61.87%
NP 6,736 11,604 10,970 16,118 9,187 12,736 18,733 -15.66%
-
NP to SH 6,736 11,604 10,970 16,118 9,187 12,736 18,733 -15.66%
-
Tax Rate 26.69% 2.33% 2.17% 1.82% 1.67% 3.44% 0.72% -
Total Cost 16,193 14,334 14,726 14,184 13,175 13,981 20,441 -3.80%
-
Net Worth 188,756 192,168 192,067 185,264 162,995 182,474 194,823 -0.52%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 14,804 18,477 18,468 18,526 11,113 22,343 37,466 -14.32%
Div Payout % 219.78% 159.24% 168.35% 114.94% 120.97% 175.44% 200.00% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 188,756 192,168 192,067 185,264 162,995 182,474 194,823 -0.52%
NOSH 370,109 369,554 369,360 370,528 370,443 372,397 374,660 -0.20%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 29.38% 44.74% 42.69% 53.19% 41.08% 47.67% 47.82% -
ROE 3.57% 6.04% 5.71% 8.70% 5.64% 6.98% 9.62% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 6.20 7.02 6.96 8.18 6.04 7.17 10.46 -8.34%
EPS 1.82 3.14 2.97 4.35 2.48 3.42 5.00 -15.48%
DPS 4.00 5.00 5.00 5.00 3.00 6.00 10.00 -14.15%
NAPS 0.51 0.52 0.52 0.50 0.44 0.49 0.52 -0.32%
Adjusted Per Share Value based on latest NOSH - 370,528
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4.95 5.60 5.55 6.54 4.83 5.77 8.46 -8.53%
EPS 1.45 2.51 2.37 3.48 1.98 2.75 4.04 -15.68%
DPS 3.20 3.99 3.99 4.00 2.40 4.82 8.09 -14.31%
NAPS 0.4076 0.4149 0.4147 0.40 0.3519 0.394 0.4207 -0.52%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.47 1.18 1.18 1.37 1.29 1.08 2.98 -
P/RPS 23.73 16.81 16.96 16.75 21.37 15.05 28.50 -3.00%
P/EPS 80.77 37.58 39.73 31.49 52.02 31.58 59.60 5.19%
EY 1.24 2.66 2.52 3.18 1.92 3.17 1.68 -4.93%
DY 2.72 4.24 4.24 3.65 2.33 5.56 3.36 -3.45%
P/NAPS 2.88 2.27 2.27 2.74 2.93 2.20 5.73 -10.82%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 22/11/12 21/11/11 23/11/10 25/11/09 01/12/08 30/10/07 -
Price 1.51 1.13 1.17 1.31 1.52 0.94 2.95 -
P/RPS 24.37 16.10 16.82 16.02 25.18 13.10 28.21 -2.40%
P/EPS 82.97 35.99 39.39 30.11 61.29 27.49 59.00 5.84%
EY 1.21 2.78 2.54 3.32 1.63 3.64 1.69 -5.41%
DY 2.65 4.42 4.27 3.82 1.97 6.38 3.39 -4.01%
P/NAPS 2.96 2.17 2.25 2.62 3.45 1.92 5.67 -10.25%

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