[UCHITEC] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 10.0%
YoY- 26.84%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 148,536 132,854 111,970 126,178 107,832 89,792 69,506 13.48%
PBT 83,428 74,486 61,196 63,224 52,810 39,538 28,638 19.49%
Tax -2,474 -3,106 -1,866 -3,090 -5,400 -4,876 -6,634 -15.15%
NP 80,954 71,380 59,330 60,134 47,410 34,662 22,004 24.23%
-
NP to SH 80,954 71,380 59,330 60,134 47,410 34,662 22,004 24.23%
-
Tax Rate 2.97% 4.17% 3.05% 4.89% 10.23% 12.33% 23.17% -
Total Cost 67,582 61,474 52,640 66,044 60,422 55,130 47,502 6.04%
-
Net Worth 186,358 168,903 184,952 165,672 141,904 99,194 54,398 22.76%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 95,467 232,097 284 - - - -
Div Payout % - 133.74% 391.20% 0.47% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 186,358 168,903 184,952 165,672 141,904 99,194 54,398 22.76%
NOSH 372,716 367,181 362,652 64,715 62,513 39,997 33,998 49.01%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 54.50% 53.73% 52.99% 47.66% 43.97% 38.60% 31.66% -
ROE 43.44% 42.26% 32.08% 36.30% 33.41% 34.94% 40.45% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 39.85 36.18 30.88 194.97 172.49 224.49 204.44 -23.84%
EPS 21.72 19.44 16.36 92.92 75.84 86.66 64.72 -16.63%
DPS 0.00 26.00 64.00 0.44 0.00 0.00 0.00 -
NAPS 0.50 0.46 0.51 2.56 2.27 2.48 1.60 -17.61%
Adjusted Per Share Value based on latest NOSH - 64,719
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 32.06 28.68 24.17 27.24 23.28 19.38 15.00 13.48%
EPS 17.47 15.41 12.81 12.98 10.23 7.48 4.75 24.22%
DPS 0.00 20.61 50.10 0.06 0.00 0.00 0.00 -
NAPS 0.4023 0.3646 0.3992 0.3576 0.3063 0.2141 0.1174 22.77%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 3.28 2.94 1.77 1.92 1.44 1.20 0.00 -
P/RPS 8.23 8.13 5.73 0.98 0.83 0.53 0.00 -
P/EPS 15.10 15.12 10.82 2.07 1.90 1.38 0.00 -
EY 6.62 6.61 9.24 48.40 52.67 72.22 0.00 -
DY 0.00 8.84 36.16 0.23 0.00 0.00 0.00 -
P/NAPS 6.56 6.39 3.47 0.75 0.63 0.48 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 15/08/05 23/08/04 28/08/03 29/08/02 27/08/01 21/08/00 -
Price 3.14 3.04 1.79 1.89 1.46 1.15 1.22 -
P/RPS 7.88 8.40 5.80 0.97 0.85 0.51 0.60 53.57%
P/EPS 14.46 15.64 10.94 2.03 1.93 1.33 1.89 40.35%
EY 6.92 6.39 9.14 49.16 51.95 75.36 53.05 -28.77%
DY 0.00 8.55 35.75 0.23 0.00 0.00 0.00 -
P/NAPS 6.28 6.61 3.51 0.74 0.64 0.46 0.76 42.16%

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