[UCHITEC] QoQ TTM 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- 2.06%
YoY- 18.47%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 112,966 113,555 116,633 120,659 122,187 124,020 119,383 -3.60%
PBT 60,232 59,969 60,364 60,983 60,744 60,303 56,972 3.76%
Tax -1,906 -1,800 -1,324 -2,412 -3,355 -4,501 -5,836 -52.47%
NP 58,326 58,169 59,040 58,571 57,389 55,802 51,136 9.14%
-
NP to SH 58,326 58,169 59,040 58,571 57,389 55,802 51,136 9.14%
-
Tax Rate 3.16% 3.00% 2.19% 3.96% 5.52% 7.46% 10.24% -
Total Cost 54,640 55,386 57,593 62,088 64,798 68,218 68,247 -13.74%
-
Net Worth 199,866 185,041 190,752 173,730 181,896 129,439 129,177 33.66%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 48,646 23,366 23,366 299 299 14,366 14,366 124.99%
Div Payout % 83.41% 40.17% 39.58% 0.51% 0.52% 25.75% 28.09% -
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 199,866 185,041 190,752 173,730 181,896 129,439 129,177 33.66%
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 51.63% 51.23% 50.62% 48.54% 46.97% 44.99% 42.83% -
ROE 29.18% 31.44% 30.95% 33.71% 31.55% 43.11% 39.59% -
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 31.09 31.30 160.81 168.77 171.29 191.63 184.84 -69.43%
EPS 16.05 16.03 81.40 81.92 80.45 86.22 79.17 -65.38%
DPS 13.39 6.44 32.22 0.42 0.42 22.20 22.24 -28.63%
NAPS 0.55 0.51 2.63 2.43 2.55 2.00 2.00 -57.61%
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 24.38 24.51 25.18 26.04 26.37 26.77 25.77 -3.61%
EPS 12.59 12.56 12.74 12.64 12.39 12.05 11.04 9.12%
DPS 10.50 5.04 5.04 0.06 0.06 3.10 3.10 125.03%
NAPS 0.4314 0.3994 0.4117 0.375 0.3926 0.2794 0.2788 33.67%
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 6.43 5.66 1.27 1.21 1.09 1.00 1.00 244.61%
P/EPS 12.46 11.04 2.51 2.49 2.32 2.23 2.32 205.74%
EY 8.03 9.06 39.90 40.16 43.02 44.91 43.03 -67.24%
DY 6.69 3.64 15.79 0.21 0.22 11.56 12.09 -32.52%
P/NAPS 3.64 3.47 0.78 0.84 0.73 0.96 0.92 149.52%
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 7.14 5.72 1.15 1.22 1.14 0.99 1.05 257.67%
P/EPS 13.83 11.17 2.27 2.51 2.44 2.19 2.46 215.18%
EY 7.23 8.96 44.00 39.77 41.05 45.62 40.60 -68.24%
DY 6.03 3.60 17.41 0.20 0.21 11.74 11.41 -34.55%
P/NAPS 4.04 3.51 0.70 0.85 0.77 0.95 0.98 156.43%

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