[UCHITEC] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 31.39%
YoY- 59.96%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 86,476 53,916 26,199 94,999 72,288 44,896 21,785 150.49%
PBT 42,253 26,405 13,352 40,813 31,774 19,769 9,488 170.43%
Tax -4,549 -2,700 -1,381 -3,750 -3,565 -2,438 -1,271 133.79%
NP 37,704 23,705 11,971 37,063 28,209 17,331 8,217 175.87%
-
NP to SH 37,704 23,705 11,971 37,063 28,209 17,331 8,217 175.87%
-
Tax Rate 10.77% 10.23% 10.34% 9.19% 11.22% 12.33% 13.40% -
Total Cost 48,772 30,211 14,228 57,936 44,079 27,565 13,568 134.47%
-
Net Worth 125,541 141,904 128,794 108,775 104,172 99,194 90,410 24.43%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 232 - - - - - - -
Div Payout % 0.62% - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 125,541 141,904 128,794 108,775 104,172 99,194 90,410 24.43%
NOSH 62,770 62,513 62,219 41,836 41,175 39,997 40,004 34.99%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 43.60% 43.97% 45.69% 39.01% 39.02% 38.60% 37.72% -
ROE 30.03% 16.70% 9.29% 34.07% 27.08% 17.47% 9.09% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 137.76 86.25 42.11 227.07 175.56 112.25 54.46 85.54%
EPS 54.43 37.92 19.24 88.59 68.51 43.33 20.54 91.38%
DPS 0.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.27 2.07 2.60 2.53 2.48 2.26 -7.81%
Adjusted Per Share Value based on latest NOSH - 41,843
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 18.67 11.64 5.66 20.51 15.60 9.69 4.70 150.61%
EPS 8.14 5.12 2.58 8.00 6.09 3.74 1.77 176.28%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.271 0.3063 0.278 0.2348 0.2249 0.2141 0.1952 24.42%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.31 1.44 1.49 1.32 1.01 1.20 1.01 -
P/RPS 0.95 1.67 3.54 0.58 0.58 1.07 1.85 -35.84%
P/EPS 2.18 3.80 7.74 1.49 1.47 2.77 4.92 -41.85%
EY 45.85 26.33 12.91 67.11 67.83 36.11 20.34 71.83%
DY 0.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.72 0.51 0.40 0.48 0.45 29.05%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 25/11/02 29/08/02 28/05/02 28/02/02 04/12/01 27/08/01 16/05/01 -
Price 1.47 1.46 1.45 1.67 1.31 1.15 1.04 -
P/RPS 1.07 1.69 3.44 0.74 0.75 1.02 1.91 -32.01%
P/EPS 2.45 3.85 7.54 1.89 1.91 2.65 5.06 -38.31%
EY 40.86 25.97 13.27 53.05 52.30 37.68 19.75 62.29%
DY 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.64 0.70 0.64 0.52 0.46 0.46 37.25%

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