[UCHITEC] YoY Annualized Quarter 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- -2.42%
YoY- 32.35%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 131,884 115,352 120,659 114,847 94,999 66,022 0 -100.00%
PBT 74,872 64,537 60,983 54,667 40,813 27,343 0 -100.00%
Tax -1,294 -1,778 -2,412 -5,613 -3,750 -4,173 0 -100.00%
NP 73,578 62,759 58,571 49,054 37,063 23,170 0 -100.00%
-
NP to SH 73,578 62,759 58,571 49,054 37,063 23,170 0 -100.00%
-
Tax Rate 1.73% 2.76% 3.96% 10.27% 9.19% 15.26% - -
Total Cost 58,306 52,593 62,088 65,793 57,936 42,852 0 -100.00%
-
Net Worth 176,852 174,431 173,760 144,358 108,775 83,845 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 73,688 141,725 314 233 - - - -100.00%
Div Payout % 100.15% 225.83% 0.54% 0.48% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 176,852 174,431 173,760 144,358 108,775 83,845 0 -100.00%
NOSH 368,442 363,398 71,506 63,038 41,836 35,679 0 -100.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 55.79% 54.41% 48.54% 42.71% 39.01% 35.09% 0.00% -
ROE 41.60% 35.98% 33.71% 33.98% 34.07% 27.63% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 35.79 31.74 168.74 182.19 227.07 185.04 0.00 -100.00%
EPS 19.97 17.27 81.91 70.54 88.59 64.94 0.00 -100.00%
DPS 20.00 39.00 0.44 0.37 0.00 0.00 0.00 -100.00%
NAPS 0.48 0.48 2.43 2.29 2.60 2.35 2.35 1.70%
Adjusted Per Share Value based on latest NOSH - 63,032
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 28.47 24.90 26.04 24.79 20.51 14.25 0.00 -100.00%
EPS 15.88 13.55 12.64 10.59 8.00 5.00 0.00 -100.00%
DPS 15.91 30.59 0.07 0.05 0.00 0.00 0.00 -100.00%
NAPS 0.3817 0.3765 0.3751 0.3116 0.2348 0.181 2.35 1.95%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 3.00 2.29 2.04 1.60 1.32 1.06 0.00 -
P/RPS 8.38 7.21 1.21 0.88 0.58 0.57 0.00 -100.00%
P/EPS 15.02 13.26 2.49 2.06 1.49 1.63 0.00 -100.00%
EY 6.66 7.54 40.15 48.63 67.11 61.26 0.00 -100.00%
DY 6.67 17.03 0.22 0.23 0.00 0.00 0.00 -100.00%
P/NAPS 6.25 4.77 0.84 0.70 0.51 0.45 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 28/02/05 26/02/04 14/03/03 28/02/02 28/02/01 - -
Price 3.30 2.48 2.06 1.86 1.67 1.01 0.00 -
P/RPS 9.22 7.81 1.22 1.02 0.74 0.55 0.00 -100.00%
P/EPS 16.52 14.36 2.51 2.39 1.89 1.56 0.00 -100.00%
EY 6.05 6.96 39.76 41.84 53.05 64.30 0.00 -100.00%
DY 6.06 15.73 0.21 0.20 0.00 0.00 0.00 -100.00%
P/NAPS 6.88 5.17 0.85 0.81 0.64 0.43 0.00 -100.00%

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