[UCHITEC] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
14-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -21.62%
YoY- 27.72%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 30,727 32,354 30,735 28,371 32,560 27,717 26,199 11.20%
PBT 16,717 16,384 15,228 12,415 16,276 13,053 13,352 16.14%
Tax -703 16 -1,561 -1,107 -1,849 -1,319 -1,381 -36.21%
NP 16,014 16,400 13,667 11,308 14,427 11,734 11,971 21.38%
-
NP to SH 16,014 16,400 13,667 11,308 14,427 11,734 11,971 21.38%
-
Tax Rate 4.21% -0.10% 10.25% 8.92% 11.36% 10.10% 10.34% -
Total Cost 14,713 15,954 17,068 17,063 18,133 15,983 14,228 2.25%
-
Net Worth 181,896 165,682 163,409 144,974 125,572 141,908 128,794 25.85%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 156 - 142 - 156 - - -
Div Payout % 0.98% - 1.04% - 1.09% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 181,896 165,682 163,409 144,974 125,572 141,908 128,794 25.85%
NOSH 71,331 64,719 64,588 63,032 62,786 62,514 62,219 9.53%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 52.12% 50.69% 44.47% 39.86% 44.31% 42.34% 45.69% -
ROE 8.80% 9.90% 8.36% 7.80% 11.49% 8.27% 9.29% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 43.08 49.99 47.59 45.01 51.86 44.34 42.11 1.52%
EPS 22.45 25.34 21.16 17.94 20.82 18.77 19.24 10.82%
DPS 0.22 0.00 0.22 0.00 0.25 0.00 0.00 -
NAPS 2.55 2.56 2.53 2.30 2.00 2.27 2.07 14.90%
Adjusted Per Share Value based on latest NOSH - 63,032
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 6.63 6.99 6.64 6.13 7.03 5.98 5.66 11.11%
EPS 3.46 3.54 2.95 2.44 3.12 2.53 2.58 21.58%
DPS 0.03 0.00 0.03 0.00 0.03 0.00 0.00 -
NAPS 0.3928 0.3578 0.3528 0.313 0.2711 0.3064 0.2781 25.86%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.87 1.92 1.84 1.60 1.31 1.44 1.49 -
P/RPS 4.34 3.84 3.87 3.55 2.53 3.25 3.54 14.53%
P/EPS 8.33 7.58 8.70 8.92 5.70 7.67 7.74 5.01%
EY 12.01 13.20 11.50 11.21 17.54 13.03 12.91 -4.69%
DY 0.12 0.00 0.12 0.00 0.19 0.00 0.00 -
P/NAPS 0.73 0.75 0.73 0.70 0.66 0.63 0.72 0.92%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 28/08/03 28/05/03 14/03/03 25/11/02 29/08/02 28/05/02 -
Price 1.96 1.89 1.95 1.86 1.47 1.46 1.45 -
P/RPS 4.55 3.78 4.10 4.13 2.83 3.29 3.44 20.47%
P/EPS 8.73 7.46 9.22 10.37 6.40 7.78 7.54 10.25%
EY 11.45 13.41 10.85 9.65 15.63 12.86 13.27 -9.35%
DY 0.11 0.00 0.11 0.00 0.17 0.00 0.00 -
P/NAPS 0.77 0.74 0.77 0.81 0.74 0.64 0.70 6.55%

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