[UCHITEC] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -67.7%
YoY- 45.69%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 114,847 86,476 53,916 26,199 94,999 72,288 44,896 86.72%
PBT 54,667 42,253 26,405 13,352 40,813 31,774 19,769 96.64%
Tax -5,613 -4,549 -2,700 -1,381 -3,750 -3,565 -2,438 74.09%
NP 49,054 37,704 23,705 11,971 37,063 28,209 17,331 99.71%
-
NP to SH 49,054 37,704 23,705 11,971 37,063 28,209 17,331 99.71%
-
Tax Rate 10.27% 10.77% 10.23% 10.34% 9.19% 11.22% 12.33% -
Total Cost 65,793 48,772 30,211 14,228 57,936 44,079 27,565 78.31%
-
Net Worth 144,358 125,541 141,904 128,794 108,775 104,172 99,194 28.33%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 233 232 - - - - - -
Div Payout % 0.48% 0.62% - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 144,358 125,541 141,904 128,794 108,775 104,172 99,194 28.33%
NOSH 63,038 62,770 62,513 62,219 41,836 41,175 39,997 35.31%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 42.71% 43.60% 43.97% 45.69% 39.01% 39.02% 38.60% -
ROE 33.98% 30.03% 16.70% 9.29% 34.07% 27.08% 17.47% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 182.19 137.76 86.25 42.11 227.07 175.56 112.25 37.98%
EPS 70.54 54.43 37.92 19.24 88.59 68.51 43.33 38.26%
DPS 0.37 0.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.00 2.27 2.07 2.60 2.53 2.48 -5.16%
Adjusted Per Share Value based on latest NOSH - 62,219
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 24.80 18.67 11.64 5.66 20.51 15.61 9.69 86.78%
EPS 10.59 8.14 5.12 2.58 8.00 6.09 3.74 99.76%
DPS 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3117 0.2711 0.3064 0.2781 0.2349 0.2249 0.2142 28.32%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.60 1.31 1.44 1.49 1.32 1.01 1.20 -
P/RPS 0.88 0.95 1.67 3.54 0.58 0.58 1.07 -12.18%
P/EPS 2.06 2.18 3.80 7.74 1.49 1.47 2.77 -17.87%
EY 48.63 45.85 26.33 12.91 67.11 67.83 36.11 21.88%
DY 0.23 0.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.66 0.63 0.72 0.51 0.40 0.48 28.51%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 14/03/03 25/11/02 29/08/02 28/05/02 28/02/02 04/12/01 27/08/01 -
Price 1.86 1.47 1.46 1.45 1.67 1.31 1.15 -
P/RPS 1.02 1.07 1.69 3.44 0.74 0.75 1.02 0.00%
P/EPS 2.39 2.45 3.85 7.54 1.89 1.91 2.65 -6.63%
EY 41.84 40.86 25.97 13.27 53.05 52.30 37.68 7.21%
DY 0.20 0.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.74 0.64 0.70 0.64 0.52 0.46 45.67%

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