[UCHITEC] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 4.13%
YoY- 0.98%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 33,565 32,862 29,229 30,138 29,276 26,709 26,843 16.08%
PBT 18,662 18,581 16,959 16,980 15,989 14,609 12,654 29.59%
Tax -822 -731 -36 -809 -460 -473 -164 193.16%
NP 17,840 17,850 16,923 16,171 15,529 14,136 12,490 26.85%
-
NP to SH 17,840 17,850 16,923 16,171 15,529 14,136 12,490 26.85%
-
Tax Rate 4.40% 3.93% 0.21% 4.76% 2.88% 3.24% 1.30% -
Total Cost 15,725 15,012 12,306 13,967 13,747 12,573 14,353 6.28%
-
Net Worth 168,855 194,260 174,314 199,866 185,041 190,752 173,730 -1.88%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 47,648 - 25,437 - 23,209 - -
Div Payout % - 266.94% - 157.30% - 164.19% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 168,855 194,260 174,314 199,866 185,041 190,752 173,730 -1.88%
NOSH 367,078 366,529 363,154 363,393 362,827 72,529 71,493 197.91%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 53.15% 54.32% 57.90% 53.66% 53.04% 52.93% 46.53% -
ROE 10.57% 9.19% 9.71% 8.09% 8.39% 7.41% 7.19% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.14 8.97 8.05 8.29 8.07 36.83 37.55 -61.04%
EPS 4.86 4.87 4.66 4.45 4.28 19.49 17.47 -57.41%
DPS 0.00 13.00 0.00 7.00 0.00 32.00 0.00 -
NAPS 0.46 0.53 0.48 0.55 0.51 2.63 2.43 -67.06%
Adjusted Per Share Value based on latest NOSH - 363,393
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.25 7.09 6.31 6.51 6.32 5.77 5.79 16.18%
EPS 3.85 3.85 3.65 3.49 3.35 3.05 2.70 26.71%
DPS 0.00 10.29 0.00 5.49 0.00 5.01 0.00 -
NAPS 0.3645 0.4193 0.3763 0.4314 0.3994 0.4117 0.375 -1.87%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.94 2.65 2.29 2.00 1.77 2.04 2.04 -
P/RPS 32.15 29.56 28.45 24.12 21.94 5.54 5.43 227.63%
P/EPS 60.49 54.41 49.14 44.94 41.36 10.47 11.68 199.63%
EY 1.65 1.84 2.03 2.23 2.42 9.55 8.56 -66.66%
DY 0.00 4.91 0.00 3.50 0.00 15.69 0.00 -
P/NAPS 6.39 5.00 4.77 3.64 3.47 0.78 0.84 287.27%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 15/08/05 27/05/05 28/02/05 25/11/04 23/08/04 25/05/04 26/02/04 -
Price 3.04 2.85 2.48 2.22 1.79 1.85 2.06 -
P/RPS 33.25 31.79 30.81 26.77 22.18 5.02 5.49 232.62%
P/EPS 62.55 58.52 53.22 49.89 41.82 9.49 11.79 204.49%
EY 1.60 1.71 1.88 2.00 2.39 10.54 8.48 -67.13%
DY 0.00 4.56 0.00 3.15 0.00 17.30 0.00 -
P/NAPS 6.61 5.38 5.17 4.04 3.51 0.70 0.85 293.00%

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