[UCHITEC] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 6.04%
YoY- 33.66%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 126,178 122,940 114,847 115,301 107,832 104,796 94,999 20.89%
PBT 63,224 60,912 54,667 56,337 52,810 53,408 40,813 33.98%
Tax -3,090 -6,244 -5,613 -6,065 -5,400 -5,524 -3,750 -12.13%
NP 60,134 54,668 49,054 50,272 47,410 47,884 37,063 38.19%
-
NP to SH 60,134 54,668 49,054 50,272 47,410 47,884 37,063 38.19%
-
Tax Rate 4.89% 10.25% 10.27% 10.77% 10.23% 10.34% 9.19% -
Total Cost 66,044 68,272 65,793 65,029 60,422 56,912 57,936 9.15%
-
Net Worth 165,672 163,409 144,358 125,541 141,904 128,794 108,775 32.47%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 284 568 233 309 - - - -
Div Payout % 0.47% 1.04% 0.48% 0.62% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 165,672 163,409 144,358 125,541 141,904 128,794 108,775 32.47%
NOSH 64,715 64,588 63,038 62,770 62,513 62,219 41,836 33.85%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 47.66% 44.47% 42.71% 43.60% 43.97% 45.69% 39.01% -
ROE 36.30% 33.45% 33.98% 40.04% 33.41% 37.18% 34.07% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 194.97 190.34 182.19 183.69 172.49 168.43 227.07 -9.68%
EPS 92.92 84.64 70.54 72.57 75.84 76.96 88.59 3.24%
DPS 0.44 0.88 0.37 0.49 0.00 0.00 0.00 -
NAPS 2.56 2.53 2.29 2.00 2.27 2.07 2.60 -1.03%
Adjusted Per Share Value based on latest NOSH - 62,786
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 27.25 26.55 24.80 24.90 23.29 22.63 20.51 20.91%
EPS 12.99 11.81 10.59 10.86 10.24 10.34 8.00 38.27%
DPS 0.06 0.12 0.05 0.07 0.00 0.00 0.00 -
NAPS 0.3578 0.3529 0.3117 0.2711 0.3064 0.2781 0.2349 32.48%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.92 1.84 1.60 1.31 1.44 1.49 1.32 -
P/RPS 0.98 0.97 0.88 0.71 0.83 0.88 0.58 41.99%
P/EPS 2.07 2.17 2.06 1.64 1.90 1.94 1.49 24.58%
EY 48.40 46.00 48.63 61.14 52.67 51.65 67.11 -19.62%
DY 0.23 0.48 0.23 0.38 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.70 0.66 0.63 0.72 0.51 29.40%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 28/05/03 14/03/03 25/11/02 29/08/02 28/05/02 28/02/02 -
Price 1.89 1.95 1.86 1.47 1.46 1.45 1.67 -
P/RPS 0.97 1.02 1.02 0.80 0.85 0.86 0.74 19.83%
P/EPS 2.03 2.30 2.39 1.84 1.93 1.88 1.89 4.89%
EY 49.16 43.41 41.84 54.48 51.95 53.08 53.05 -4.96%
DY 0.23 0.45 0.20 0.34 0.00 0.00 0.00 -
P/NAPS 0.74 0.77 0.81 0.74 0.64 0.70 0.64 10.19%

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