[UCHITEC] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4.44%
YoY- 23.16%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 135,651 155,849 146,975 129,788 112,966 122,187 109,187 3.67%
PBT 66,571 82,299 83,263 73,501 60,232 60,744 51,720 4.29%
Tax -2,124 -182 -1,340 -1,665 -1,906 -3,355 -4,734 -12.49%
NP 64,447 82,117 81,923 71,836 58,326 57,389 46,986 5.40%
-
NP to SH 64,447 82,117 81,923 71,836 58,326 57,389 46,986 5.40%
-
Tax Rate 3.19% 0.22% 1.61% 2.27% 3.16% 5.52% 9.15% -
Total Cost 71,204 73,732 65,052 57,952 54,640 64,798 62,201 2.27%
-
Net Worth 182,474 194,823 208,794 191,127 199,866 181,896 125,572 6.42%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 59,795 100,885 74,099 95,430 48,646 299 231 152.23%
Div Payout % 92.78% 122.86% 90.45% 132.85% 83.41% 0.52% 0.49% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 182,474 194,823 208,794 191,127 199,866 181,896 125,572 6.42%
NOSH 372,397 374,660 372,847 367,552 363,393 71,331 62,786 34.50%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 47.51% 52.69% 55.74% 55.35% 51.63% 46.97% 43.03% -
ROE 35.32% 42.15% 39.24% 37.59% 29.18% 31.55% 37.42% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 36.43 41.60 39.42 35.31 31.09 171.29 173.90 -22.91%
EPS 17.31 21.92 21.97 19.54 16.05 80.45 74.83 -21.63%
DPS 16.00 27.00 20.00 26.00 13.39 0.42 0.37 87.24%
NAPS 0.49 0.52 0.56 0.52 0.55 2.55 2.00 -20.87%
Adjusted Per Share Value based on latest NOSH - 367,552
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 29.28 33.64 31.72 28.02 24.38 26.37 23.57 3.67%
EPS 13.91 17.73 17.68 15.51 12.59 12.39 10.14 5.40%
DPS 12.91 21.78 15.99 20.60 10.50 0.06 0.05 152.13%
NAPS 0.3939 0.4205 0.4507 0.4126 0.4314 0.3926 0.2711 6.41%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.08 2.98 3.10 3.00 2.00 1.87 1.31 -
P/RPS 2.96 7.16 7.86 8.50 6.43 1.09 0.75 25.68%
P/EPS 6.24 13.60 14.11 15.35 12.46 2.32 1.75 23.57%
EY 16.02 7.35 7.09 6.51 8.03 43.02 57.13 -19.08%
DY 14.81 9.06 6.45 8.67 6.69 0.22 0.28 93.62%
P/NAPS 2.20 5.73 5.54 5.77 3.64 0.73 0.66 22.19%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 01/12/08 30/10/07 14/11/06 23/11/05 25/11/04 17/11/03 25/11/02 -
Price 0.94 2.95 3.18 3.10 2.22 1.96 1.47 -
P/RPS 2.58 7.09 8.07 8.78 7.14 1.14 0.85 20.30%
P/EPS 5.43 13.46 14.47 15.86 13.83 2.44 1.96 18.49%
EY 18.41 7.43 6.91 6.30 7.23 41.05 50.91 -15.58%
DY 17.02 9.15 6.29 8.39 6.03 0.21 0.25 101.94%
P/NAPS 1.92 5.67 5.68 5.96 4.04 0.77 0.74 17.20%

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