[UCHITEC] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -75.87%
YoY- 3.43%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 115,352 86,123 55,985 26,709 120,659 93,816 63,089 49.25%
PBT 64,537 47,578 30,598 14,609 60,983 48,329 31,612 60.58%
Tax -1,778 -1,742 -933 -473 -2,412 -2,248 -1,545 9.77%
NP 62,759 45,836 29,665 14,136 58,571 46,081 30,067 62.96%
-
NP to SH 62,759 45,836 29,665 14,136 58,571 46,081 30,067 62.96%
-
Tax Rate 2.76% 3.66% 3.05% 3.24% 3.96% 4.65% 4.89% -
Total Cost 52,593 40,287 26,320 12,573 62,088 47,735 33,022 36.18%
-
Net Worth 174,431 199,602 184,952 190,752 173,760 181,926 165,672 3.47%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 141,725 141,536 116,048 23,209 314 313 142 9680.25%
Div Payout % 225.83% 308.79% 391.20% 164.19% 0.54% 0.68% 0.47% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 174,431 199,602 184,952 190,752 173,760 181,926 165,672 3.47%
NOSH 363,398 362,913 362,652 72,529 71,506 71,343 64,715 214.27%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 54.41% 53.22% 52.99% 52.93% 48.54% 49.12% 47.66% -
ROE 35.98% 22.96% 16.04% 7.41% 33.71% 25.33% 18.15% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 31.74 23.73 15.44 36.83 168.74 131.50 97.49 -52.51%
EPS 17.27 12.63 8.18 19.49 81.91 64.59 46.46 -48.14%
DPS 39.00 39.00 32.00 32.00 0.44 0.44 0.22 3006.56%
NAPS 0.48 0.55 0.51 2.63 2.43 2.55 2.56 -67.07%
Adjusted Per Share Value based on latest NOSH - 72,529
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 24.90 18.59 12.08 5.77 26.04 20.25 13.62 49.24%
EPS 13.55 9.89 6.40 3.05 12.64 9.95 6.49 62.99%
DPS 30.59 30.55 25.05 5.01 0.07 0.07 0.03 9820.24%
NAPS 0.3765 0.4308 0.3992 0.4117 0.3751 0.3927 0.3576 3.47%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.29 2.00 1.77 2.04 2.04 1.87 1.92 -
P/RPS 7.21 8.43 11.47 5.54 1.21 1.42 1.97 136.55%
P/EPS 13.26 15.84 21.64 10.47 2.49 2.90 4.13 116.86%
EY 7.54 6.32 4.62 9.55 40.15 34.54 24.20 -53.87%
DY 17.03 19.50 18.08 15.69 0.22 0.24 0.11 2739.52%
P/NAPS 4.77 3.64 3.47 0.78 0.84 0.73 0.75 241.35%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 23/08/04 25/05/04 26/02/04 17/11/03 28/08/03 -
Price 2.48 2.22 1.79 1.85 2.06 1.96 1.89 -
P/RPS 7.81 9.35 11.60 5.02 1.22 1.49 1.94 151.99%
P/EPS 14.36 17.58 21.88 9.49 2.51 3.03 4.07 130.87%
EY 6.96 5.69 4.57 10.54 39.76 32.95 24.58 -56.71%
DY 15.73 17.57 17.88 17.30 0.21 0.22 0.12 2442.62%
P/NAPS 5.17 4.04 3.51 0.70 0.85 0.77 0.74 263.31%

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