[UCHITEC] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 9.42%
YoY- 59.96%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 109,187 104,019 99,413 94,999 88,145 76,165 70,683 33.59%
PBT 51,720 47,449 44,677 40,813 38,200 32,793 29,533 45.23%
Tax -4,734 -4,012 -3,860 -3,750 -4,328 -3,294 -4,296 6.68%
NP 46,986 43,437 40,817 37,063 33,872 29,499 25,237 51.28%
-
NP to SH 46,986 43,437 40,817 37,063 33,872 29,499 25,237 51.28%
-
Tax Rate 9.15% 8.46% 8.64% 9.19% 11.33% 10.04% 14.55% -
Total Cost 62,201 60,582 58,596 57,936 54,273 46,666 45,446 23.24%
-
Net Worth 125,572 141,908 128,794 108,792 104,168 99,178 90,410 24.46%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 231 - - - - - - -
Div Payout % 0.49% - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 125,572 141,908 128,794 108,792 104,168 99,178 90,410 24.46%
NOSH 62,786 62,514 62,219 41,843 41,173 39,991 40,004 35.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 43.03% 41.76% 41.06% 39.01% 38.43% 38.73% 35.70% -
ROE 37.42% 30.61% 31.69% 34.07% 32.52% 29.74% 27.91% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 173.90 166.39 159.78 227.04 214.08 190.45 176.69 -1.05%
EPS 74.83 69.48 65.60 88.58 82.27 73.76 63.08 12.04%
DPS 0.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.27 2.07 2.60 2.53 2.48 2.26 -7.81%
Adjusted Per Share Value based on latest NOSH - 41,843
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 23.58 22.46 21.47 20.51 19.03 16.45 15.26 33.62%
EPS 10.15 9.38 8.81 8.00 7.31 6.37 5.45 51.31%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2711 0.3064 0.2781 0.2349 0.2249 0.2142 0.1952 24.45%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.31 1.44 1.49 1.32 1.01 1.20 1.01 -
P/RPS 0.75 0.87 0.93 0.58 0.47 0.63 0.57 20.05%
P/EPS 1.75 2.07 2.27 1.49 1.23 1.63 1.60 6.15%
EY 57.13 48.25 44.03 67.10 81.45 61.47 62.46 -5.76%
DY 0.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.72 0.51 0.40 0.48 0.45 29.05%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 25/11/02 29/08/02 28/05/02 28/02/02 04/12/01 27/08/01 16/05/01 -
Price 1.47 1.46 1.45 1.67 1.31 1.15 1.04 -
P/RPS 0.85 0.88 0.91 0.74 0.61 0.60 0.59 27.53%
P/EPS 1.96 2.10 2.21 1.89 1.59 1.56 1.65 12.15%
EY 50.91 47.59 45.24 53.04 62.80 64.14 60.66 -11.01%
DY 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.64 0.70 0.64 0.52 0.46 0.46 37.25%

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