[UCHITEC] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 4.42%
YoY- 13.93%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 93,037 148,108 158,057 139,725 125,794 113,555 124,020 -4.67%
PBT 32,402 72,250 86,649 79,343 71,182 59,969 60,303 -9.82%
Tax -1,188 -1,806 -484 -978 -2,398 -1,800 -4,501 -19.89%
NP 31,214 70,444 86,165 78,365 68,784 58,169 55,802 -9.22%
-
NP to SH 31,214 70,444 86,165 78,365 68,784 58,169 55,802 -9.22%
-
Tax Rate 3.67% 2.50% 0.56% 1.23% 3.37% 3.00% 7.46% -
Total Cost 61,823 77,664 71,892 61,360 57,010 55,386 68,218 -1.62%
-
Net Worth 155,499 167,706 175,661 186,232 168,855 185,041 129,439 3.10%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 44,650 74,917 100,704 84,596 73,086 23,366 14,366 20.78%
Div Payout % 143.05% 106.35% 116.87% 107.95% 106.25% 40.17% 25.75% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 155,499 167,706 175,661 186,232 168,855 185,041 129,439 3.10%
NOSH 370,238 372,681 373,747 372,464 367,078 362,827 64,719 33.69%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 33.55% 47.56% 54.52% 56.09% 54.68% 51.23% 44.99% -
ROE 20.07% 42.00% 49.05% 42.08% 40.74% 31.44% 43.11% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 25.13 39.74 42.29 37.51 34.27 31.30 191.63 -28.70%
EPS 8.43 18.90 23.05 21.04 18.74 16.03 86.22 -32.10%
DPS 12.00 20.00 27.00 23.00 20.00 6.44 22.20 -9.73%
NAPS 0.42 0.45 0.47 0.50 0.46 0.51 2.00 -22.88%
Adjusted Per Share Value based on latest NOSH - 372,464
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 20.08 31.97 34.12 30.16 27.15 24.51 26.77 -4.67%
EPS 6.74 15.21 18.60 16.92 14.85 12.56 12.05 -9.22%
DPS 9.64 16.17 21.74 18.26 15.78 5.04 3.10 20.79%
NAPS 0.3357 0.362 0.3792 0.402 0.3645 0.3994 0.2794 3.10%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.13 2.01 3.12 3.28 2.94 1.77 1.92 -
P/RPS 4.50 5.06 7.38 8.74 8.58 5.66 1.00 28.46%
P/EPS 13.40 10.63 13.53 15.59 15.69 11.04 2.23 34.79%
EY 7.46 9.40 7.39 6.41 6.37 9.06 44.91 -25.83%
DY 10.62 9.95 8.65 7.01 6.80 3.64 11.56 -1.40%
P/NAPS 2.69 4.47 6.64 6.56 6.39 3.47 0.96 18.71%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 28/08/08 14/08/07 23/08/06 15/08/05 23/08/04 28/08/03 -
Price 1.30 1.48 3.02 3.14 3.04 1.79 1.89 -
P/RPS 5.17 3.72 7.14 8.37 8.87 5.72 0.99 31.68%
P/EPS 15.42 7.83 13.10 14.92 16.22 11.17 2.19 38.40%
EY 6.49 12.77 7.63 6.70 6.16 8.96 45.62 -27.72%
DY 9.23 13.51 8.94 7.32 6.58 3.60 11.74 -3.92%
P/NAPS 3.10 3.29 6.43 6.28 6.61 3.51 0.95 21.76%

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