[UCHITEC] YoY TTM Result on 30-Sep-2007 [#3]

Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -4.7%
YoY- 0.24%
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 99,561 88,682 135,651 155,849 146,975 129,788 112,966 -2.08%
PBT 51,013 28,555 66,571 82,299 83,263 73,501 60,232 -2.72%
Tax -686 -890 -2,124 -182 -1,340 -1,665 -1,906 -15.65%
NP 50,327 27,665 64,447 82,117 81,923 71,836 58,326 -2.42%
-
NP to SH 50,327 27,665 64,447 82,117 81,923 71,836 58,326 -2.42%
-
Tax Rate 1.34% 3.12% 3.19% 0.22% 1.61% 2.27% 3.16% -
Total Cost 49,234 61,017 71,204 73,732 65,052 57,952 54,640 -1.72%
-
Net Worth 185,264 162,995 182,474 194,823 208,794 191,127 199,866 -1.25%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 29,673 33,420 59,795 100,885 74,099 95,430 48,646 -7.90%
Div Payout % 58.96% 120.80% 92.78% 122.86% 90.45% 132.85% 83.41% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 185,264 162,995 182,474 194,823 208,794 191,127 199,866 -1.25%
NOSH 370,528 370,443 372,397 374,660 372,847 367,552 363,393 0.32%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 50.55% 31.20% 47.51% 52.69% 55.74% 55.35% 51.63% -
ROE 27.16% 16.97% 35.32% 42.15% 39.24% 37.59% 29.18% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 26.87 23.94 36.43 41.60 39.42 35.31 31.09 -2.40%
EPS 13.58 7.47 17.31 21.92 21.97 19.54 16.05 -2.74%
DPS 8.00 9.00 16.00 27.00 20.00 26.00 13.39 -8.22%
NAPS 0.50 0.44 0.49 0.52 0.56 0.52 0.55 -1.57%
Adjusted Per Share Value based on latest NOSH - 374,660
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 21.50 19.15 29.29 33.65 31.74 28.02 24.39 -2.07%
EPS 10.87 5.97 13.92 17.73 17.69 15.51 12.59 -2.41%
DPS 6.41 7.22 12.91 21.78 16.00 20.61 10.50 -7.89%
NAPS 0.40 0.3519 0.394 0.4207 0.4508 0.4127 0.4316 -1.25%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.37 1.29 1.08 2.98 3.10 3.00 2.00 -
P/RPS 5.10 5.39 2.96 7.16 7.86 8.50 6.43 -3.78%
P/EPS 10.09 17.27 6.24 13.60 14.11 15.35 12.46 -3.45%
EY 9.91 5.79 16.02 7.35 7.09 6.51 8.03 3.56%
DY 5.84 6.98 14.81 9.06 6.45 8.67 6.69 -2.23%
P/NAPS 2.74 2.93 2.20 5.73 5.54 5.77 3.64 -4.62%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 25/11/09 01/12/08 30/10/07 14/11/06 23/11/05 25/11/04 -
Price 1.31 1.52 0.94 2.95 3.18 3.10 2.22 -
P/RPS 4.88 6.35 2.58 7.09 8.07 8.78 7.14 -6.14%
P/EPS 9.64 20.35 5.43 13.46 14.47 15.86 13.83 -5.83%
EY 10.37 4.91 18.41 7.43 6.91 6.30 7.23 6.19%
DY 6.11 5.92 17.02 9.15 6.29 8.39 6.03 0.21%
P/NAPS 2.62 3.45 1.92 5.67 5.68 5.96 4.04 -6.96%

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