[UCHITEC] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 0.8%
YoY- 15.46%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 115,352 112,966 113,555 116,633 120,659 122,187 124,020 -4.69%
PBT 64,537 60,232 59,969 60,364 60,983 60,744 60,303 4.60%
Tax -1,778 -1,906 -1,800 -1,324 -2,412 -3,355 -4,501 -46.01%
NP 62,759 58,326 58,169 59,040 58,571 57,389 55,802 8.10%
-
NP to SH 62,759 58,326 58,169 59,040 58,571 57,389 55,802 8.10%
-
Tax Rate 2.76% 3.16% 3.00% 2.19% 3.96% 5.52% 7.46% -
Total Cost 52,593 54,640 55,386 57,593 62,088 64,798 68,218 -15.85%
-
Net Worth 174,314 199,866 185,041 190,752 173,730 181,896 129,439 21.83%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 48,646 48,646 23,366 23,366 299 299 14,366 124.66%
Div Payout % 77.51% 83.41% 40.17% 39.58% 0.51% 0.52% 25.75% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 174,314 199,866 185,041 190,752 173,730 181,896 129,439 21.83%
NOSH 363,154 363,393 362,827 72,529 71,493 71,331 64,719 214.12%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 54.41% 51.63% 51.23% 50.62% 48.54% 46.97% 44.99% -
ROE 36.00% 29.18% 31.44% 30.95% 33.71% 31.55% 43.11% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 31.76 31.09 31.30 160.81 168.77 171.29 191.63 -69.66%
EPS 17.28 16.05 16.03 81.40 81.92 80.45 86.22 -65.58%
DPS 13.40 13.39 6.44 32.22 0.42 0.42 22.20 -28.46%
NAPS 0.48 0.55 0.51 2.63 2.43 2.55 2.00 -61.21%
Adjusted Per Share Value based on latest NOSH - 72,529
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 24.90 24.38 24.51 25.18 26.04 26.37 26.77 -4.69%
EPS 13.55 12.59 12.56 12.74 12.64 12.39 12.05 8.09%
DPS 10.50 10.50 5.04 5.04 0.06 0.06 3.10 124.70%
NAPS 0.3763 0.4314 0.3994 0.4117 0.375 0.3926 0.2794 21.84%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.29 2.00 1.77 2.04 2.04 1.87 1.92 -
P/RPS 7.21 6.43 5.66 1.27 1.21 1.09 1.00 270.98%
P/EPS 13.25 12.46 11.04 2.51 2.49 2.32 2.23 226.28%
EY 7.55 8.03 9.06 39.90 40.16 43.02 44.91 -69.37%
DY 5.85 6.69 3.64 15.79 0.21 0.22 11.56 -36.36%
P/NAPS 4.77 3.64 3.47 0.78 0.84 0.73 0.96 189.77%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 23/08/04 25/05/04 26/02/04 17/11/03 28/08/03 -
Price 2.48 2.22 1.79 1.85 2.06 1.96 1.89 -
P/RPS 7.81 7.14 5.72 1.15 1.22 1.14 0.99 293.81%
P/EPS 14.35 13.83 11.17 2.27 2.51 2.44 2.19 248.17%
EY 6.97 7.23 8.96 44.00 39.77 41.05 45.62 -71.25%
DY 5.40 6.03 3.60 17.41 0.20 0.21 11.74 -40.27%
P/NAPS 5.17 4.04 3.51 0.70 0.85 0.77 0.95 207.80%

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