[UCHITEC] QoQ TTM 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- 5.22%
YoY- 33.39%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 122,187 124,020 119,383 114,847 109,187 104,019 99,413 14.72%
PBT 60,744 60,303 56,972 55,096 51,720 47,449 44,677 22.70%
Tax -3,355 -4,501 -5,836 -5,656 -4,734 -4,012 -3,860 -8.91%
NP 57,389 55,802 51,136 49,440 46,986 43,437 40,817 25.47%
-
NP to SH 57,389 55,802 51,136 49,440 46,986 43,437 40,817 25.47%
-
Tax Rate 5.52% 7.46% 10.24% 10.27% 9.15% 8.46% 8.64% -
Total Cost 64,798 68,218 68,247 65,407 62,201 60,582 58,596 6.93%
-
Net Worth 181,896 129,439 129,177 126,064 125,572 141,908 128,794 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 299 14,366 14,366 231 231 - - -
Div Payout % 0.52% 25.75% 28.09% 0.47% 0.49% - - -
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 181,896 129,439 129,177 126,064 125,572 141,908 128,794 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 46.97% 44.99% 42.83% 43.05% 43.03% 41.76% 41.06% -
ROE 31.55% 43.11% 39.59% 39.22% 37.42% 30.61% 31.69% -
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 171.29 191.63 184.84 182.20 173.90 166.39 159.78 4.74%
EPS 80.45 86.22 79.17 78.44 74.83 69.48 65.60 14.55%
DPS 0.42 22.20 22.24 0.37 0.37 0.00 0.00 -
NAPS 2.55 2.00 2.00 2.00 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 26.38 26.78 25.78 24.80 23.58 22.46 21.47 14.70%
EPS 12.39 12.05 11.04 10.68 10.15 9.38 8.81 25.49%
DPS 0.06 3.10 3.10 0.05 0.05 0.00 0.00 -
NAPS 0.3928 0.2795 0.2789 0.2722 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 1.09 1.00 1.00 0.88 0.75 0.87 0.93 11.15%
P/EPS 2.32 2.23 2.32 2.04 1.75 2.07 2.27 1.46%
EY 43.02 44.91 43.03 49.02 57.13 48.25 44.03 -1.53%
DY 0.22 11.56 12.09 0.23 0.28 0.00 0.00 -
P/NAPS 0.73 0.96 0.92 0.80 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 1.14 0.99 1.05 1.02 0.85 0.88 0.91 16.19%
P/EPS 2.44 2.19 2.46 2.37 1.96 2.10 2.21 6.81%
EY 41.05 45.62 40.60 42.17 50.91 47.59 45.24 -6.26%
DY 0.21 11.74 11.41 0.20 0.25 0.00 0.00 -
P/NAPS 0.77 0.95 0.98 0.93 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