[UCHITEC] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -22.01%
YoY- 10.45%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 30,138 29,276 26,709 26,843 30,727 32,354 30,735 -1.29%
PBT 16,980 15,989 14,609 12,654 16,717 16,384 15,228 7.50%
Tax -809 -460 -473 -164 -703 16 -1,561 -35.40%
NP 16,171 15,529 14,136 12,490 16,014 16,400 13,667 11.83%
-
NP to SH 16,171 15,529 14,136 12,490 16,014 16,400 13,667 11.83%
-
Tax Rate 4.76% 2.88% 3.24% 1.30% 4.21% -0.10% 10.25% -
Total Cost 13,967 13,747 12,573 14,353 14,713 15,954 17,068 -12.48%
-
Net Worth 199,866 185,041 190,752 173,730 181,896 165,682 163,409 14.32%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 25,437 - 23,209 - 156 - 142 3047.85%
Div Payout % 157.30% - 164.19% - 0.98% - 1.04% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 199,866 185,041 190,752 173,730 181,896 165,682 163,409 14.32%
NOSH 363,393 362,827 72,529 71,493 71,331 64,719 64,588 215.34%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 53.66% 53.04% 52.93% 46.53% 52.12% 50.69% 44.47% -
ROE 8.09% 8.39% 7.41% 7.19% 8.80% 9.90% 8.36% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 8.29 8.07 36.83 37.55 43.08 49.99 47.59 -68.70%
EPS 4.45 4.28 19.49 17.47 22.45 25.34 21.16 -64.53%
DPS 7.00 0.00 32.00 0.00 0.22 0.00 0.22 897.80%
NAPS 0.55 0.51 2.63 2.43 2.55 2.56 2.53 -63.74%
Adjusted Per Share Value based on latest NOSH - 71,493
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.51 6.32 5.77 5.80 6.63 6.99 6.64 -1.30%
EPS 3.49 3.35 3.05 2.70 3.46 3.54 2.95 11.82%
DPS 5.49 0.00 5.01 0.00 0.03 0.00 0.03 3092.85%
NAPS 0.4316 0.3996 0.4119 0.3751 0.3928 0.3578 0.3528 14.34%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.00 1.77 2.04 2.04 1.87 1.92 1.84 -
P/RPS 24.12 21.94 5.54 5.43 4.34 3.84 3.87 237.54%
P/EPS 44.94 41.36 10.47 11.68 8.33 7.58 8.70 197.92%
EY 2.23 2.42 9.55 8.56 12.01 13.20 11.50 -66.39%
DY 3.50 0.00 15.69 0.00 0.12 0.00 0.12 841.72%
P/NAPS 3.64 3.47 0.78 0.84 0.73 0.75 0.73 191.01%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 23/08/04 25/05/04 26/02/04 17/11/03 28/08/03 28/05/03 -
Price 2.22 1.79 1.85 2.06 1.96 1.89 1.95 -
P/RPS 26.77 22.18 5.02 5.49 4.55 3.78 4.10 248.14%
P/EPS 49.89 41.82 9.49 11.79 8.73 7.46 9.22 207.26%
EY 2.00 2.39 10.54 8.48 11.45 13.41 10.85 -67.51%
DY 3.15 0.00 17.30 0.00 0.11 0.00 0.11 830.30%
P/NAPS 4.04 3.51 0.70 0.85 0.77 0.74 0.77 201.03%

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