[UCHITEC] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
14-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 30.1%
YoY- 32.35%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 93,816 63,089 30,735 114,847 86,476 53,916 26,199 133.87%
PBT 48,329 31,612 15,228 54,667 42,253 26,405 13,352 135.55%
Tax -2,248 -1,545 -1,561 -5,613 -4,549 -2,700 -1,381 38.33%
NP 46,081 30,067 13,667 49,054 37,704 23,705 11,971 145.41%
-
NP to SH 46,081 30,067 13,667 49,054 37,704 23,705 11,971 145.41%
-
Tax Rate 4.65% 4.89% 10.25% 10.27% 10.77% 10.23% 10.34% -
Total Cost 47,735 33,022 17,068 65,793 48,772 30,211 14,228 123.94%
-
Net Worth 181,926 165,672 163,409 144,358 125,541 141,904 128,794 25.86%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 313 142 142 233 232 - - -
Div Payout % 0.68% 0.47% 1.04% 0.48% 0.62% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 181,926 165,672 163,409 144,358 125,541 141,904 128,794 25.86%
NOSH 71,343 64,715 64,588 63,038 62,770 62,513 62,219 9.54%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 49.12% 47.66% 44.47% 42.71% 43.60% 43.97% 45.69% -
ROE 25.33% 18.15% 8.36% 33.98% 30.03% 16.70% 9.29% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 131.50 97.49 47.59 182.19 137.76 86.25 42.11 113.49%
EPS 64.59 46.46 21.16 70.54 54.43 37.92 19.24 124.03%
DPS 0.44 0.22 0.22 0.37 0.37 0.00 0.00 -
NAPS 2.55 2.56 2.53 2.29 2.00 2.27 2.07 14.90%
Adjusted Per Share Value based on latest NOSH - 63,032
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 20.25 13.62 6.63 24.79 18.67 11.64 5.66 133.74%
EPS 9.95 6.49 2.95 10.59 8.14 5.12 2.58 145.72%
DPS 0.07 0.03 0.03 0.05 0.05 0.00 0.00 -
NAPS 0.3927 0.3576 0.3527 0.3116 0.271 0.3063 0.278 25.86%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.87 1.92 1.84 1.60 1.31 1.44 1.49 -
P/RPS 1.42 1.97 3.87 0.88 0.95 1.67 3.54 -45.57%
P/EPS 2.90 4.13 8.70 2.06 2.18 3.80 7.74 -47.99%
EY 34.54 24.20 11.50 48.63 45.85 26.33 12.91 92.60%
DY 0.24 0.11 0.12 0.23 0.28 0.00 0.00 -
P/NAPS 0.73 0.75 0.73 0.70 0.66 0.63 0.72 0.92%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 28/08/03 28/05/03 14/03/03 25/11/02 29/08/02 28/05/02 -
Price 1.96 1.89 1.95 1.86 1.47 1.46 1.45 -
P/RPS 1.49 1.94 4.10 1.02 1.07 1.69 3.44 -42.72%
P/EPS 3.03 4.07 9.22 2.39 2.45 3.85 7.54 -45.51%
EY 32.95 24.58 10.85 41.84 40.86 25.97 13.27 83.26%
DY 0.22 0.12 0.11 0.20 0.25 0.00 0.00 -
P/NAPS 0.77 0.74 0.77 0.81 0.74 0.64 0.70 6.55%

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