[UCHITEC] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -3.46%
YoY- 3.43%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 115,352 114,830 111,970 106,836 120,659 125,088 126,178 -5.77%
PBT 64,537 63,437 61,196 58,436 60,983 64,438 63,224 1.37%
Tax -1,778 -2,322 -1,866 -1,892 -2,412 -2,997 -3,090 -30.70%
NP 62,759 61,114 59,330 56,544 58,571 61,441 60,134 2.87%
-
NP to SH 62,759 61,114 59,330 56,544 58,571 61,441 60,134 2.87%
-
Tax Rate 2.76% 3.66% 3.05% 3.24% 3.96% 4.65% 4.89% -
Total Cost 52,593 53,716 52,640 50,292 62,088 63,646 66,044 -14.02%
-
Net Worth 174,431 199,602 184,952 190,752 173,760 181,926 165,672 3.47%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 141,725 188,715 232,097 92,837 314 418 284 6074.13%
Div Payout % 225.83% 308.79% 391.20% 164.19% 0.54% 0.68% 0.47% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 174,431 199,602 184,952 190,752 173,760 181,926 165,672 3.47%
NOSH 363,398 362,913 362,652 72,529 71,506 71,343 64,715 214.27%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 54.41% 53.22% 52.99% 52.93% 48.54% 49.12% 47.66% -
ROE 35.98% 30.62% 32.08% 29.64% 33.71% 33.77% 36.30% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 31.74 31.64 30.88 147.30 168.74 175.33 194.97 -70.02%
EPS 17.27 16.84 16.36 77.96 81.91 86.12 92.92 -67.26%
DPS 39.00 52.00 64.00 128.00 0.44 0.59 0.44 1861.12%
NAPS 0.48 0.55 0.51 2.63 2.43 2.55 2.56 -67.07%
Adjusted Per Share Value based on latest NOSH - 72,529
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 24.90 24.79 24.17 23.06 26.04 27.00 27.24 -5.78%
EPS 13.55 13.19 12.81 12.21 12.64 13.26 12.98 2.89%
DPS 30.59 40.73 50.10 20.04 0.07 0.09 0.06 6162.50%
NAPS 0.3765 0.4308 0.3992 0.4117 0.3751 0.3927 0.3576 3.47%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.29 2.00 1.77 2.04 2.04 1.87 1.92 -
P/RPS 7.21 6.32 5.73 1.38 1.21 1.07 0.98 275.99%
P/EPS 13.26 11.88 10.82 2.62 2.49 2.17 2.07 242.98%
EY 7.54 8.42 9.24 38.22 40.15 46.05 48.40 -70.88%
DY 17.03 26.00 36.16 62.75 0.22 0.31 0.23 1640.44%
P/NAPS 4.77 3.64 3.47 0.78 0.84 0.73 0.75 241.35%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 23/08/04 25/05/04 26/02/04 17/11/03 28/08/03 -
Price 2.48 2.22 1.79 1.85 2.06 1.96 1.89 -
P/RPS 7.81 7.02 5.80 1.26 1.22 1.12 0.97 299.18%
P/EPS 14.36 13.18 10.94 2.37 2.51 2.28 2.03 266.32%
EY 6.96 7.59 9.14 42.14 39.76 43.94 49.16 -72.67%
DY 15.73 23.42 35.75 69.19 0.21 0.30 0.23 1551.09%
P/NAPS 5.17 4.04 3.51 0.70 0.85 0.77 0.74 263.31%

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