[UCHITEC] YoY Annualized Quarter 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- -4.67%
YoY- 19.4%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 153,197 131,884 115,352 120,659 114,847 94,999 66,022 15.05%
PBT 85,458 74,872 64,537 60,983 54,667 40,813 27,343 20.90%
Tax -1,570 -1,294 -1,778 -2,412 -5,613 -3,750 -4,173 -15.02%
NP 83,888 73,578 62,759 58,571 49,054 37,063 23,170 23.90%
-
NP to SH 83,888 73,578 62,759 58,571 49,054 37,063 23,170 23.90%
-
Tax Rate 1.84% 1.73% 2.76% 3.96% 10.27% 9.19% 15.26% -
Total Cost 69,309 58,306 52,593 62,088 65,793 57,936 42,852 8.33%
-
Net Worth 194,133 176,852 174,431 173,760 144,358 108,775 83,845 15.01%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 100,800 73,688 141,725 314 233 - - -
Div Payout % 120.16% 100.15% 225.83% 0.54% 0.48% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 194,133 176,852 174,431 173,760 144,358 108,775 83,845 15.01%
NOSH 373,333 368,442 363,398 71,506 63,038 41,836 35,679 47.86%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 54.76% 55.79% 54.41% 48.54% 42.71% 39.01% 35.09% -
ROE 43.21% 41.60% 35.98% 33.71% 33.98% 34.07% 27.63% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 41.03 35.79 31.74 168.74 182.19 227.07 185.04 -22.19%
EPS 22.47 19.97 17.27 81.91 70.54 88.59 64.94 -16.20%
DPS 27.00 20.00 39.00 0.44 0.37 0.00 0.00 -
NAPS 0.52 0.48 0.48 2.43 2.29 2.60 2.35 -22.21%
Adjusted Per Share Value based on latest NOSH - 71,493
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 33.08 28.48 24.91 26.06 24.80 20.51 14.26 15.04%
EPS 18.11 15.89 13.55 12.65 10.59 8.00 5.00 23.91%
DPS 21.77 15.91 30.60 0.07 0.05 0.00 0.00 -
NAPS 0.4192 0.3819 0.3767 0.3752 0.3117 0.2349 0.1811 15.00%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.12 3.00 2.29 2.04 1.60 1.32 1.06 -
P/RPS 7.60 8.38 7.21 1.21 0.88 0.58 0.57 53.95%
P/EPS 13.89 15.02 13.26 2.49 2.06 1.49 1.63 42.89%
EY 7.20 6.66 7.54 40.15 48.63 67.11 61.26 -30.00%
DY 8.65 6.67 17.03 0.22 0.23 0.00 0.00 -
P/NAPS 6.00 6.25 4.77 0.84 0.70 0.51 0.45 53.95%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 28/02/05 26/02/04 14/03/03 28/02/02 28/02/01 -
Price 3.12 3.30 2.48 2.06 1.86 1.67 1.01 -
P/RPS 7.60 9.22 7.81 1.22 1.02 0.74 0.55 54.87%
P/EPS 13.89 16.52 14.36 2.51 2.39 1.89 1.56 43.94%
EY 7.20 6.05 6.96 39.76 41.84 53.05 64.30 -30.56%
DY 8.65 6.06 15.73 0.21 0.20 0.00 0.00 -
P/NAPS 6.00 6.88 5.17 0.85 0.81 0.64 0.43 55.12%

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