[UCHITEC] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -72.14%
YoY- 14.17%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 120,659 93,816 63,089 30,735 114,847 86,476 53,916 70.84%
PBT 60,983 48,329 31,612 15,228 54,667 42,253 26,405 74.45%
Tax -2,412 -2,248 -1,545 -1,561 -5,613 -4,549 -2,700 -7.22%
NP 58,571 46,081 30,067 13,667 49,054 37,704 23,705 82.46%
-
NP to SH 58,571 46,081 30,067 13,667 49,054 37,704 23,705 82.46%
-
Tax Rate 3.96% 4.65% 4.89% 10.25% 10.27% 10.77% 10.23% -
Total Cost 62,088 47,735 33,022 17,068 65,793 48,772 30,211 61.43%
-
Net Worth 173,760 181,926 165,672 163,409 144,358 125,541 141,904 14.41%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 314 313 142 142 233 232 - -
Div Payout % 0.54% 0.68% 0.47% 1.04% 0.48% 0.62% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 173,760 181,926 165,672 163,409 144,358 125,541 141,904 14.41%
NOSH 71,506 71,343 64,715 64,588 63,038 62,770 62,513 9.34%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 48.54% 49.12% 47.66% 44.47% 42.71% 43.60% 43.97% -
ROE 33.71% 25.33% 18.15% 8.36% 33.98% 30.03% 16.70% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 168.74 131.50 97.49 47.59 182.19 137.76 86.25 56.23%
EPS 81.91 64.59 46.46 21.16 70.54 54.43 37.92 66.86%
DPS 0.44 0.44 0.22 0.22 0.37 0.37 0.00 -
NAPS 2.43 2.55 2.56 2.53 2.29 2.00 2.27 4.63%
Adjusted Per Share Value based on latest NOSH - 64,588
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 26.04 20.25 13.62 6.63 24.79 18.67 11.64 70.80%
EPS 12.64 9.95 6.49 2.95 10.59 8.14 5.12 82.36%
DPS 0.07 0.07 0.03 0.03 0.05 0.05 0.00 -
NAPS 0.3751 0.3927 0.3576 0.3527 0.3116 0.271 0.3063 14.42%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.04 1.87 1.92 1.84 1.60 1.31 1.44 -
P/RPS 1.21 1.42 1.97 3.87 0.88 0.95 1.67 -19.28%
P/EPS 2.49 2.90 4.13 8.70 2.06 2.18 3.80 -24.50%
EY 40.15 34.54 24.20 11.50 48.63 45.85 26.33 32.38%
DY 0.22 0.24 0.11 0.12 0.23 0.28 0.00 -
P/NAPS 0.84 0.73 0.75 0.73 0.70 0.66 0.63 21.07%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 17/11/03 28/08/03 28/05/03 14/03/03 25/11/02 29/08/02 -
Price 2.06 1.96 1.89 1.95 1.86 1.47 1.46 -
P/RPS 1.22 1.49 1.94 4.10 1.02 1.07 1.69 -19.47%
P/EPS 2.51 3.03 4.07 9.22 2.39 2.45 3.85 -24.75%
EY 39.76 32.95 24.58 10.85 41.84 40.86 25.97 32.73%
DY 0.21 0.22 0.12 0.11 0.20 0.25 0.00 -
P/NAPS 0.85 0.77 0.74 0.77 0.81 0.74 0.64 20.76%

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