[UCHITEC] YoY 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- -9.44%
YoY- 10.53%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 20,277 25,820 38,573 37,547 31,325 29,229 26,843 -4.56%
PBT 10,267 11,112 16,975 20,525 18,330 16,959 12,654 -3.42%
Tax 62 -70 -234 105 335 -36 -164 -
NP 10,329 11,042 16,741 20,630 18,665 16,923 12,490 -3.11%
-
NP to SH 10,329 11,042 16,741 20,630 18,665 16,923 12,490 -3.11%
-
Tax Rate -0.60% 0.63% 1.38% -0.51% -1.83% 0.21% 1.30% -
Total Cost 9,948 14,778 21,832 16,917 12,660 12,306 14,353 -5.92%
-
Net Worth 163,496 171,020 176,023 193,989 176,710 174,314 173,730 -1.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 11,147 22,307 37,451 63,419 36,814 - - -
Div Payout % 107.92% 202.02% 223.71% 307.41% 197.24% - - -
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 163,496 171,020 176,023 193,989 176,710 174,314 173,730 -1.00%
NOSH 371,582 371,784 374,519 373,056 368,145 363,154 71,493 31.57%
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 50.94% 42.77% 43.40% 54.94% 59.58% 57.90% 46.53% -
ROE 6.32% 6.46% 9.51% 10.63% 10.56% 9.71% 7.19% -
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 5.46 6.94 10.30 10.06 8.51 8.05 37.55 -27.46%
EPS 2.78 2.97 4.47 5.53 5.07 4.66 17.47 -26.36%
DPS 3.00 6.00 10.00 17.00 10.00 0.00 0.00 -
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 4.38 5.57 8.33 8.10 6.76 6.31 5.79 -4.54%
EPS 2.23 2.38 3.61 4.45 4.03 3.65 2.70 -3.13%
DPS 2.41 4.82 8.08 13.69 7.95 0.00 0.00 -
NAPS 0.3529 0.3692 0.38 0.4187 0.3814 0.3763 0.375 -1.00%
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 24.56 13.25 25.92 31.00 35.26 28.45 5.43 28.56%
P/EPS 48.21 30.98 59.73 56.42 59.17 49.14 11.68 26.62%
EY 2.07 3.23 1.67 1.77 1.69 2.03 8.56 -21.05%
DY 2.24 6.52 3.75 5.45 3.33 0.00 0.00 -
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 23.27 10.80 20.39 31.00 38.78 30.81 5.49 27.18%
P/EPS 45.69 25.25 46.98 56.42 65.09 53.22 11.79 25.30%
EY 2.19 3.96 2.13 1.77 1.54 1.88 8.48 -20.18%
DY 2.36 8.00 4.76 5.45 3.03 0.00 0.00 -
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