[UCHITEC] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 2.17%
YoY- 22.22%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 154,200 134,078 114,830 125,088 115,301 96,384 66,886 14.92%
PBT 86,577 75,389 63,437 64,438 56,337 42,365 27,889 20.76%
Tax -2,233 -2,172 -2,322 -2,997 -6,065 -4,753 -4,546 -11.16%
NP 84,344 73,217 61,114 61,441 50,272 37,612 23,342 23.86%
-
NP to SH 84,344 73,217 61,114 61,441 50,272 37,612 23,342 23.86%
-
Tax Rate 2.58% 2.88% 3.66% 4.65% 10.77% 11.22% 16.30% -
Total Cost 69,856 60,861 53,716 63,646 65,029 58,772 43,544 8.19%
-
Net Worth 208,993 191,129 199,602 181,926 125,541 104,172 78,719 17.66%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 49,760 127,419 188,715 418 309 - - -
Div Payout % 59.00% 174.03% 308.79% 0.68% 0.62% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 208,993 191,129 199,602 181,926 125,541 104,172 78,719 17.66%
NOSH 373,203 367,556 362,913 71,343 62,770 41,175 35,619 47.89%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 54.70% 54.61% 53.22% 49.12% 43.60% 39.02% 34.90% -
ROE 40.36% 38.31% 30.62% 33.77% 40.04% 36.11% 29.65% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 41.32 36.48 31.64 175.33 183.69 234.08 187.78 -22.29%
EPS 22.60 19.92 16.84 86.12 72.57 91.35 65.53 -16.25%
DPS 13.33 34.67 52.00 0.59 0.49 0.00 0.00 -
NAPS 0.56 0.52 0.55 2.55 2.00 2.53 2.21 -20.44%
Adjusted Per Share Value based on latest NOSH - 71,331
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 33.28 28.94 24.79 27.00 24.89 20.80 14.44 14.92%
EPS 18.21 15.80 13.19 13.26 10.85 8.12 5.04 23.86%
DPS 10.74 27.50 40.73 0.09 0.07 0.00 0.00 -
NAPS 0.4511 0.4126 0.4308 0.3927 0.271 0.2249 0.1699 17.66%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 3.10 3.00 2.00 1.87 1.31 1.01 1.20 -
P/RPS 7.50 8.22 6.32 1.07 0.71 0.43 0.64 50.68%
P/EPS 13.72 15.06 11.88 2.17 1.64 1.11 1.83 39.87%
EY 7.29 6.64 8.42 46.05 61.14 90.44 54.61 -28.49%
DY 4.30 11.56 26.00 0.31 0.38 0.00 0.00 -
P/NAPS 5.54 5.77 3.64 0.73 0.66 0.40 0.54 47.38%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 14/11/06 23/11/05 25/11/04 17/11/03 25/11/02 04/12/01 17/01/01 -
Price 3.18 3.10 2.22 1.96 1.47 1.31 1.01 -
P/RPS 7.70 8.50 7.02 1.12 0.80 0.56 0.54 55.69%
P/EPS 14.07 15.56 13.18 2.28 1.84 1.43 1.54 44.56%
EY 7.11 6.43 7.59 43.94 54.48 69.73 64.88 -30.81%
DY 4.19 11.18 23.42 0.30 0.34 0.00 0.00 -
P/NAPS 5.68 5.96 4.04 0.77 0.74 0.52 0.46 52.00%

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