[UCHITEC] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 54.51%
YoY- -0.53%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 66,427 32,862 115,352 86,123 55,985 26,709 120,659 -32.85%
PBT 37,243 18,581 64,537 47,578 30,598 14,609 60,983 -28.03%
Tax -1,553 -731 -1,778 -1,742 -933 -473 -2,412 -25.45%
NP 35,690 17,850 62,759 45,836 29,665 14,136 58,571 -28.14%
-
NP to SH 35,690 17,850 62,759 45,836 29,665 14,136 58,571 -28.14%
-
Tax Rate 4.17% 3.93% 2.76% 3.66% 3.05% 3.24% 3.96% -
Total Cost 30,737 15,012 52,593 40,287 26,320 12,573 62,088 -37.44%
-
Net Worth 168,903 194,260 174,431 199,602 184,952 190,752 173,760 -1.87%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 47,733 47,648 141,725 141,536 116,048 23,209 314 2757.07%
Div Payout % 133.74% 266.94% 225.83% 308.79% 391.20% 164.19% 0.54% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 168,903 194,260 174,431 199,602 184,952 190,752 173,760 -1.87%
NOSH 367,181 366,529 363,398 362,913 362,652 72,529 71,506 197.93%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 53.73% 54.32% 54.41% 53.22% 52.99% 52.93% 48.54% -
ROE 21.13% 9.19% 35.98% 22.96% 16.04% 7.41% 33.71% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 18.09 8.97 31.74 23.73 15.44 36.83 168.74 -77.46%
EPS 9.72 4.87 17.27 12.63 8.18 19.49 81.91 -75.88%
DPS 13.00 13.00 39.00 39.00 32.00 32.00 0.44 857.68%
NAPS 0.46 0.53 0.48 0.55 0.51 2.63 2.43 -67.06%
Adjusted Per Share Value based on latest NOSH - 363,393
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 14.34 7.10 24.91 18.60 12.09 5.77 26.05 -32.85%
EPS 7.71 3.85 13.55 9.90 6.41 3.05 12.65 -28.13%
DPS 10.31 10.29 30.60 30.56 25.06 5.01 0.07 2697.44%
NAPS 0.3647 0.4195 0.3766 0.431 0.3994 0.4119 0.3752 -1.87%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.94 2.65 2.29 2.00 1.77 2.04 2.04 -
P/RPS 16.25 29.56 7.21 8.43 11.47 5.54 1.21 465.89%
P/EPS 30.25 54.41 13.26 15.84 21.64 10.47 2.49 429.27%
EY 3.31 1.84 7.54 6.32 4.62 9.55 40.15 -81.08%
DY 4.42 4.91 17.03 19.50 18.08 15.69 0.22 640.38%
P/NAPS 6.39 5.00 4.77 3.64 3.47 0.78 0.84 287.27%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 15/08/05 27/05/05 28/02/05 25/11/04 23/08/04 25/05/04 26/02/04 -
Price 3.04 2.85 2.48 2.22 1.79 1.85 2.06 -
P/RPS 16.80 31.79 7.81 9.35 11.60 5.02 1.22 475.43%
P/EPS 31.28 58.52 14.36 17.58 21.88 9.49 2.51 438.34%
EY 3.20 1.71 6.96 5.69 4.57 10.54 39.76 -81.38%
DY 4.28 4.56 15.73 17.57 17.88 17.30 0.21 647.50%
P/NAPS 6.61 5.38 5.17 4.04 3.51 0.70 0.85 293.00%

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