[UCHITEC] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 8.17%
YoY- 38.72%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 124,020 119,383 114,847 109,187 104,019 99,413 94,999 19.50%
PBT 60,303 56,972 55,096 51,720 47,449 44,677 40,813 29.81%
Tax -4,501 -5,836 -5,656 -4,734 -4,012 -3,860 -3,750 12.97%
NP 55,802 51,136 49,440 46,986 43,437 40,817 37,063 31.46%
-
NP to SH 55,802 51,136 49,440 46,986 43,437 40,817 37,063 31.46%
-
Tax Rate 7.46% 10.24% 10.27% 9.15% 8.46% 8.64% 9.19% -
Total Cost 68,218 68,247 65,407 62,201 60,582 58,596 57,936 11.53%
-
Net Worth 129,439 129,177 126,064 125,572 141,908 128,794 108,792 12.31%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 14,366 14,366 231 231 - - - -
Div Payout % 25.75% 28.09% 0.47% 0.49% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 129,439 129,177 126,064 125,572 141,908 128,794 108,792 12.31%
NOSH 64,719 64,588 63,032 62,786 62,514 62,219 41,843 33.85%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 44.99% 42.83% 43.05% 43.03% 41.76% 41.06% 39.01% -
ROE 43.11% 39.59% 39.22% 37.42% 30.61% 31.69% 34.07% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 191.63 184.84 182.20 173.90 166.39 159.78 227.04 -10.71%
EPS 86.22 79.17 78.44 74.83 69.48 65.60 88.58 -1.78%
DPS 22.20 22.24 0.37 0.37 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.00 2.27 2.07 2.60 -16.08%
Adjusted Per Share Value based on latest NOSH - 62,786
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 26.77 25.77 24.79 23.57 22.45 21.46 20.51 19.49%
EPS 12.05 11.04 10.67 10.14 9.38 8.81 8.00 31.49%
DPS 3.10 3.10 0.05 0.05 0.00 0.00 0.00 -
NAPS 0.2794 0.2788 0.2721 0.2711 0.3063 0.278 0.2348 12.32%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.92 1.84 1.60 1.31 1.44 1.49 1.32 -
P/RPS 1.00 1.00 0.88 0.75 0.87 0.93 0.58 43.92%
P/EPS 2.23 2.32 2.04 1.75 2.07 2.27 1.49 30.93%
EY 44.91 43.03 49.02 57.13 48.25 44.03 67.10 -23.54%
DY 11.56 12.09 0.23 0.28 0.00 0.00 0.00 -
P/NAPS 0.96 0.92 0.80 0.66 0.63 0.72 0.51 52.62%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 28/05/03 14/03/03 25/11/02 29/08/02 28/05/02 28/02/02 -
Price 1.89 1.95 1.86 1.47 1.46 1.45 1.67 -
P/RPS 0.99 1.05 1.02 0.85 0.88 0.91 0.74 21.47%
P/EPS 2.19 2.46 2.37 1.96 2.10 2.21 1.89 10.34%
EY 45.62 40.60 42.17 50.91 47.59 45.24 53.04 -9.58%
DY 11.74 11.41 0.20 0.25 0.00 0.00 0.00 -
P/NAPS 0.95 0.98 0.93 0.74 0.64 0.70 0.64 30.21%

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