[UCHITEC] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -2.35%
YoY- 11.0%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 29,276 26,709 26,843 30,727 32,354 30,735 28,371 2.11%
PBT 15,989 14,609 12,654 16,717 16,384 15,228 12,415 18.39%
Tax -460 -473 -164 -703 16 -1,561 -1,107 -44.34%
NP 15,529 14,136 12,490 16,014 16,400 13,667 11,308 23.57%
-
NP to SH 15,529 14,136 12,490 16,014 16,400 13,667 11,308 23.57%
-
Tax Rate 2.88% 3.24% 1.30% 4.21% -0.10% 10.25% 8.92% -
Total Cost 13,747 12,573 14,353 14,713 15,954 17,068 17,063 -13.42%
-
Net Worth 185,041 190,752 173,730 181,896 165,682 163,409 144,974 17.68%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 23,209 - 156 - 142 - -
Div Payout % - 164.19% - 0.98% - 1.04% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 185,041 190,752 173,730 181,896 165,682 163,409 144,974 17.68%
NOSH 362,827 72,529 71,493 71,331 64,719 64,588 63,032 221.53%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 53.04% 52.93% 46.53% 52.12% 50.69% 44.47% 39.86% -
ROE 8.39% 7.41% 7.19% 8.80% 9.90% 8.36% 7.80% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 8.07 36.83 37.55 43.08 49.99 47.59 45.01 -68.23%
EPS 4.28 19.49 17.47 22.45 25.34 21.16 17.94 -61.56%
DPS 0.00 32.00 0.00 0.22 0.00 0.22 0.00 -
NAPS 0.51 2.63 2.43 2.55 2.56 2.53 2.30 -63.39%
Adjusted Per Share Value based on latest NOSH - 71,331
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.32 5.77 5.79 6.63 6.98 6.63 6.12 2.16%
EPS 3.35 3.05 2.70 3.46 3.54 2.95 2.44 23.55%
DPS 0.00 5.01 0.00 0.03 0.00 0.03 0.00 -
NAPS 0.3994 0.4117 0.375 0.3926 0.3576 0.3527 0.3129 17.68%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.77 2.04 2.04 1.87 1.92 1.84 1.60 -
P/RPS 21.94 5.54 5.43 4.34 3.84 3.87 3.55 237.14%
P/EPS 41.36 10.47 11.68 8.33 7.58 8.70 8.92 178.32%
EY 2.42 9.55 8.56 12.01 13.20 11.50 11.21 -64.04%
DY 0.00 15.69 0.00 0.12 0.00 0.12 0.00 -
P/NAPS 3.47 0.78 0.84 0.73 0.75 0.73 0.70 191.01%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 25/05/04 26/02/04 17/11/03 28/08/03 28/05/03 14/03/03 -
Price 1.79 1.85 2.06 1.96 1.89 1.95 1.86 -
P/RPS 22.18 5.02 5.49 4.55 3.78 4.10 4.13 206.98%
P/EPS 41.82 9.49 11.79 8.73 7.46 9.22 10.37 153.57%
EY 2.39 10.54 8.48 11.45 13.41 10.85 9.65 -60.59%
DY 0.00 17.30 0.00 0.11 0.00 0.11 0.00 -
P/NAPS 3.51 0.70 0.85 0.77 0.74 0.77 0.81 166.03%

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