[UCHITEC] QoQ Cumulative 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- 59.06%
YoY- 33.66%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 63,089 30,735 114,847 86,476 53,916 26,199 94,999 -23.93%
PBT 31,612 15,228 54,667 42,253 26,405 13,352 40,813 -15.69%
Tax -1,545 -1,561 -5,613 -4,549 -2,700 -1,381 -3,750 -44.72%
NP 30,067 13,667 49,054 37,704 23,705 11,971 37,063 -13.05%
-
NP to SH 30,067 13,667 49,054 37,704 23,705 11,971 37,063 -13.05%
-
Tax Rate 4.89% 10.25% 10.27% 10.77% 10.23% 10.34% 9.19% -
Total Cost 33,022 17,068 65,793 48,772 30,211 14,228 57,936 -31.32%
-
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 142 142 233 232 - - - -
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 18.15% 8.36% 33.98% 30.03% 16.70% 9.29% 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 97.49 47.59 182.19 137.76 86.25 42.11 227.07 -43.17%
EPS 46.46 21.16 70.54 54.43 37.92 19.24 88.59 -35.04%
DPS 0.22 0.22 0.37 0.37 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 13.62 6.64 24.80 18.67 11.64 5.66 20.51 -23.94%
EPS 6.49 2.95 10.59 8.14 5.12 2.58 8.00 -13.04%
DPS 0.03 0.03 0.05 0.05 0.00 0.00 0.00 -
NAPS 0.3577 0.3528 0.3117 0.2711 0.3064 0.2781 0.2349 32.46%
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 1.97 3.87 0.88 0.95 1.67 3.54 0.58 126.46%
P/EPS 4.13 8.70 2.06 2.18 3.80 7.74 1.49 97.69%
EY 24.20 11.50 48.63 45.85 26.33 12.91 67.11 -49.43%
DY 0.11 0.12 0.23 0.28 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 1.94 4.10 1.02 1.07 1.69 3.44 0.74 90.46%
P/EPS 4.07 9.22 2.39 2.45 3.85 7.54 1.89 66.99%
EY 24.58 10.85 41.84 40.86 25.97 13.27 53.05 -40.20%
DY 0.12 0.11 0.20 0.25 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