[UCHITEC] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 22.95%
YoY- 32.63%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 32,354 30,735 28,371 32,560 27,717 26,199 22,711 26.69%
PBT 16,384 15,228 12,415 16,276 13,053 13,352 9,039 48.82%
Tax 16 -1,561 -1,107 -1,849 -1,319 -1,381 -185 -
NP 16,400 13,667 11,308 14,427 11,734 11,971 8,854 50.99%
-
NP to SH 16,400 13,667 11,308 14,427 11,734 11,971 8,854 50.99%
-
Tax Rate -0.10% 10.25% 8.92% 11.36% 10.10% 10.34% 2.05% -
Total Cost 15,954 17,068 17,063 18,133 15,983 14,228 13,857 9.87%
-
Net Worth 165,682 163,409 144,974 125,572 141,908 128,794 108,792 32.47%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 142 - 156 - - - -
Div Payout % - 1.04% - 1.09% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 165,682 163,409 144,974 125,572 141,908 128,794 108,792 32.47%
NOSH 64,719 64,588 63,032 62,786 62,514 62,219 41,843 33.85%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 50.69% 44.47% 39.86% 44.31% 42.34% 45.69% 38.99% -
ROE 9.90% 8.36% 7.80% 11.49% 8.27% 9.29% 8.14% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 49.99 47.59 45.01 51.86 44.34 42.11 54.28 -5.35%
EPS 25.34 21.16 17.94 20.82 18.77 19.24 21.16 12.80%
DPS 0.00 0.22 0.00 0.25 0.00 0.00 0.00 -
NAPS 2.56 2.53 2.30 2.00 2.27 2.07 2.60 -1.03%
Adjusted Per Share Value based on latest NOSH - 62,786
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 6.99 6.64 6.13 7.03 5.98 5.66 4.90 26.80%
EPS 3.54 2.95 2.44 3.12 2.53 2.58 1.91 51.05%
DPS 0.00 0.03 0.00 0.03 0.00 0.00 0.00 -
NAPS 0.3578 0.3528 0.313 0.2711 0.3064 0.2781 0.2349 32.48%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.92 1.84 1.60 1.31 1.44 1.49 1.32 -
P/RPS 3.84 3.87 3.55 2.53 3.25 3.54 2.43 35.78%
P/EPS 7.58 8.70 8.92 5.70 7.67 7.74 6.24 13.88%
EY 13.20 11.50 11.21 17.54 13.03 12.91 16.03 -12.17%
DY 0.00 0.12 0.00 0.19 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.70 0.66 0.63 0.72 0.51 29.40%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 28/05/03 14/03/03 25/11/02 29/08/02 28/05/02 28/02/02 -
Price 1.89 1.95 1.86 1.47 1.46 1.45 1.67 -
P/RPS 3.78 4.10 4.13 2.83 3.29 3.44 3.08 14.67%
P/EPS 7.46 9.22 10.37 6.40 7.78 7.54 7.89 -3.67%
EY 13.41 10.85 9.65 15.63 12.86 13.27 12.67 3.86%
DY 0.00 0.11 0.00 0.17 0.00 0.00 0.00 -
P/NAPS 0.74 0.77 0.81 0.74 0.64 0.70 0.64 10.19%

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