[UCHITEC] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
14-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -2.42%
YoY- 32.35%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 125,088 126,178 122,940 114,847 115,301 107,832 104,796 12.51%
PBT 64,438 63,224 60,912 54,667 56,337 52,810 53,408 13.32%
Tax -2,997 -3,090 -6,244 -5,613 -6,065 -5,400 -5,524 -33.45%
NP 61,441 60,134 54,668 49,054 50,272 47,410 47,884 18.06%
-
NP to SH 61,441 60,134 54,668 49,054 50,272 47,410 47,884 18.06%
-
Tax Rate 4.65% 4.89% 10.25% 10.27% 10.77% 10.23% 10.34% -
Total Cost 63,646 66,044 68,272 65,793 65,029 60,422 56,912 7.73%
-
Net Worth 181,926 165,672 163,409 144,358 125,541 141,904 128,794 25.86%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 418 284 568 233 309 - - -
Div Payout % 0.68% 0.47% 1.04% 0.48% 0.62% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 181,926 165,672 163,409 144,358 125,541 141,904 128,794 25.86%
NOSH 71,343 64,715 64,588 63,038 62,770 62,513 62,219 9.54%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 49.12% 47.66% 44.47% 42.71% 43.60% 43.97% 45.69% -
ROE 33.77% 36.30% 33.45% 33.98% 40.04% 33.41% 37.18% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 175.33 194.97 190.34 182.19 183.69 172.49 168.43 2.71%
EPS 86.12 92.92 84.64 70.54 72.57 75.84 76.96 7.77%
DPS 0.59 0.44 0.88 0.37 0.49 0.00 0.00 -
NAPS 2.55 2.56 2.53 2.29 2.00 2.27 2.07 14.90%
Adjusted Per Share Value based on latest NOSH - 63,032
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 27.01 27.25 26.55 24.80 24.90 23.29 22.63 12.50%
EPS 13.27 12.99 11.81 10.59 10.86 10.24 10.34 18.07%
DPS 0.09 0.06 0.12 0.05 0.07 0.00 0.00 -
NAPS 0.3929 0.3578 0.3529 0.3117 0.2711 0.3064 0.2781 25.88%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.87 1.92 1.84 1.60 1.31 1.44 1.49 -
P/RPS 1.07 0.98 0.97 0.88 0.71 0.83 0.88 13.90%
P/EPS 2.17 2.07 2.17 2.06 1.64 1.90 1.94 7.74%
EY 46.05 48.40 46.00 48.63 61.14 52.67 51.65 -7.35%
DY 0.31 0.23 0.48 0.23 0.38 0.00 0.00 -
P/NAPS 0.73 0.75 0.73 0.70 0.66 0.63 0.72 0.92%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 28/08/03 28/05/03 14/03/03 25/11/02 29/08/02 28/05/02 -
Price 1.96 1.89 1.95 1.86 1.47 1.46 1.45 -
P/RPS 1.12 0.97 1.02 1.02 0.80 0.85 0.86 19.23%
P/EPS 2.28 2.03 2.30 2.39 1.84 1.93 1.88 13.71%
EY 43.94 49.16 43.41 41.84 54.48 51.95 53.08 -11.82%
DY 0.30 0.23 0.45 0.20 0.34 0.00 0.00 -
P/NAPS 0.77 0.74 0.77 0.81 0.74 0.64 0.70 6.55%

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