[UCHITEC] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 27.1%
YoY- 19.4%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 86,123 55,985 26,709 120,659 93,816 63,089 30,735 98.38%
PBT 47,578 30,598 14,609 60,983 48,329 31,612 15,228 113.27%
Tax -1,742 -933 -473 -2,412 -2,248 -1,545 -1,561 7.56%
NP 45,836 29,665 14,136 58,571 46,081 30,067 13,667 123.56%
-
NP to SH 45,836 29,665 14,136 58,571 46,081 30,067 13,667 123.56%
-
Tax Rate 3.66% 3.05% 3.24% 3.96% 4.65% 4.89% 10.25% -
Total Cost 40,287 26,320 12,573 62,088 47,735 33,022 17,068 77.00%
-
Net Worth 199,602 184,952 190,752 173,760 181,926 165,672 163,409 14.22%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 141,536 116,048 23,209 314 313 142 142 9753.49%
Div Payout % 308.79% 391.20% 164.19% 0.54% 0.68% 0.47% 1.04% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 199,602 184,952 190,752 173,760 181,926 165,672 163,409 14.22%
NOSH 362,913 362,652 72,529 71,506 71,343 64,715 64,588 215.06%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 53.22% 52.99% 52.93% 48.54% 49.12% 47.66% 44.47% -
ROE 22.96% 16.04% 7.41% 33.71% 25.33% 18.15% 8.36% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 23.73 15.44 36.83 168.74 131.50 97.49 47.59 -37.03%
EPS 12.63 8.18 19.49 81.91 64.59 46.46 21.16 -29.04%
DPS 39.00 32.00 32.00 0.44 0.44 0.22 0.22 3026.07%
NAPS 0.55 0.51 2.63 2.43 2.55 2.56 2.53 -63.74%
Adjusted Per Share Value based on latest NOSH - 71,493
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.60 12.09 5.77 26.05 20.26 13.62 6.64 98.34%
EPS 9.90 6.41 3.05 12.65 9.95 6.49 2.95 123.65%
DPS 30.56 25.06 5.01 0.07 0.07 0.03 0.03 9897.13%
NAPS 0.431 0.3994 0.4119 0.3752 0.3928 0.3577 0.3528 14.23%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.00 1.77 2.04 2.04 1.87 1.92 1.84 -
P/RPS 8.43 11.47 5.54 1.21 1.42 1.97 3.87 67.80%
P/EPS 15.84 21.64 10.47 2.49 2.90 4.13 8.70 48.94%
EY 6.32 4.62 9.55 40.15 34.54 24.20 11.50 -32.83%
DY 19.50 18.08 15.69 0.22 0.24 0.11 0.12 2850.36%
P/NAPS 3.64 3.47 0.78 0.84 0.73 0.75 0.73 191.01%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 23/08/04 25/05/04 26/02/04 17/11/03 28/08/03 28/05/03 -
Price 2.22 1.79 1.85 2.06 1.96 1.89 1.95 -
P/RPS 9.35 11.60 5.02 1.22 1.49 1.94 4.10 72.99%
P/EPS 17.58 21.88 9.49 2.51 3.03 4.07 9.22 53.58%
EY 5.69 4.57 10.54 39.76 32.95 24.58 10.85 -34.89%
DY 17.57 17.88 17.30 0.21 0.22 0.12 0.11 2816.79%
P/NAPS 4.04 3.51 0.70 0.85 0.77 0.74 0.77 201.03%

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