[UCHITEC] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 9.12%
YoY- 28.47%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 116,633 120,659 122,187 124,020 119,383 114,847 109,187 4.49%
PBT 60,364 60,983 60,744 60,303 56,972 55,096 51,720 10.84%
Tax -1,324 -2,412 -3,355 -4,501 -5,836 -5,656 -4,734 -57.20%
NP 59,040 58,571 57,389 55,802 51,136 49,440 46,986 16.42%
-
NP to SH 59,040 58,571 57,389 55,802 51,136 49,440 46,986 16.42%
-
Tax Rate 2.19% 3.96% 5.52% 7.46% 10.24% 10.27% 9.15% -
Total Cost 57,593 62,088 64,798 68,218 68,247 65,407 62,201 -4.99%
-
Net Worth 190,752 173,730 181,896 129,439 129,177 126,064 125,572 32.11%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 23,366 299 299 14,366 14,366 231 231 2064.85%
Div Payout % 39.58% 0.51% 0.52% 25.75% 28.09% 0.47% 0.49% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 190,752 173,730 181,896 129,439 129,177 126,064 125,572 32.11%
NOSH 72,529 71,493 71,331 64,719 64,588 63,032 62,786 10.08%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 50.62% 48.54% 46.97% 44.99% 42.83% 43.05% 43.03% -
ROE 30.95% 33.71% 31.55% 43.11% 39.59% 39.22% 37.42% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 160.81 168.77 171.29 191.63 184.84 182.20 173.90 -5.07%
EPS 81.40 81.92 80.45 86.22 79.17 78.44 74.83 5.76%
DPS 32.22 0.42 0.42 22.20 22.24 0.37 0.37 1859.30%
NAPS 2.63 2.43 2.55 2.00 2.00 2.00 2.00 20.00%
Adjusted Per Share Value based on latest NOSH - 64,719
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 25.18 26.05 26.38 26.78 25.78 24.80 23.58 4.46%
EPS 12.75 12.65 12.39 12.05 11.04 10.68 10.15 16.40%
DPS 5.05 0.06 0.06 3.10 3.10 0.05 0.05 2062.69%
NAPS 0.4119 0.3751 0.3928 0.2795 0.2789 0.2722 0.2711 32.12%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.04 2.04 1.87 1.92 1.84 1.60 1.31 -
P/RPS 1.27 1.21 1.09 1.00 1.00 0.88 0.75 42.02%
P/EPS 2.51 2.49 2.32 2.23 2.32 2.04 1.75 27.15%
EY 39.90 40.16 43.02 44.91 43.03 49.02 57.13 -21.26%
DY 15.79 0.21 0.22 11.56 12.09 0.23 0.28 1366.95%
P/NAPS 0.78 0.84 0.73 0.96 0.92 0.80 0.66 11.76%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 26/02/04 17/11/03 28/08/03 28/05/03 14/03/03 25/11/02 -
Price 1.85 2.06 1.96 1.89 1.95 1.86 1.47 -
P/RPS 1.15 1.22 1.14 0.99 1.05 1.02 0.85 22.30%
P/EPS 2.27 2.51 2.44 2.19 2.46 2.37 1.96 10.27%
EY 44.00 39.77 41.05 45.62 40.60 42.17 50.91 -9.25%
DY 17.41 0.20 0.21 11.74 11.41 0.20 0.25 1588.30%
P/NAPS 0.70 0.85 0.77 0.95 0.98 0.93 0.74 -3.63%

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