[UCHITEC] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 29.2%
YoY- 45.69%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 114,847 115,301 107,832 104,796 94,999 96,384 89,792 17.77%
PBT 54,667 56,337 52,810 53,408 40,813 42,365 39,538 24.03%
Tax -5,613 -6,065 -5,400 -5,524 -3,750 -4,753 -4,876 9.81%
NP 49,054 50,272 47,410 47,884 37,063 37,612 34,662 25.97%
-
NP to SH 49,054 50,272 47,410 47,884 37,063 37,612 34,662 25.97%
-
Tax Rate 10.27% 10.77% 10.23% 10.34% 9.19% 11.22% 12.33% -
Total Cost 65,793 65,029 60,422 56,912 57,936 58,772 55,130 12.47%
-
Net Worth 144,358 125,541 141,904 128,794 108,775 104,172 99,194 28.33%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 233 309 - - - - - -
Div Payout % 0.48% 0.62% - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 144,358 125,541 141,904 128,794 108,775 104,172 99,194 28.33%
NOSH 63,038 62,770 62,513 62,219 41,836 41,175 39,997 35.31%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 42.71% 43.60% 43.97% 45.69% 39.01% 39.02% 38.60% -
ROE 33.98% 40.04% 33.41% 37.18% 34.07% 36.11% 34.94% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 182.19 183.69 172.49 168.43 227.07 234.08 224.49 -12.96%
EPS 70.54 72.57 75.84 76.96 88.59 91.35 86.66 -12.78%
DPS 0.37 0.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.00 2.27 2.07 2.60 2.53 2.48 -5.16%
Adjusted Per Share Value based on latest NOSH - 62,219
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 24.80 24.90 23.29 22.63 20.51 20.81 19.39 17.77%
EPS 10.59 10.86 10.24 10.34 8.00 8.12 7.48 26.00%
DPS 0.05 0.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3117 0.2711 0.3064 0.2781 0.2349 0.225 0.2142 28.32%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.60 1.31 1.44 1.49 1.32 1.01 1.20 -
P/RPS 0.88 0.71 0.83 0.88 0.58 0.43 0.53 40.08%
P/EPS 2.06 1.64 1.90 1.94 1.49 1.11 1.38 30.51%
EY 48.63 61.14 52.67 51.65 67.11 90.44 72.22 -23.12%
DY 0.23 0.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.66 0.63 0.72 0.51 0.40 0.48 28.51%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 14/03/03 25/11/02 29/08/02 28/05/02 28/02/02 04/12/01 27/08/01 -
Price 1.86 1.47 1.46 1.45 1.67 1.31 1.15 -
P/RPS 1.02 0.80 0.85 0.86 0.74 0.56 0.51 58.53%
P/EPS 2.39 1.84 1.93 1.88 1.89 1.43 1.33 47.65%
EY 41.84 54.48 51.95 53.08 53.05 69.73 75.36 -32.37%
DY 0.20 0.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.74 0.64 0.70 0.64 0.52 0.46 45.67%

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