[UCHITEC] YoY Annualized Quarter 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- -3.46%
YoY- 3.43%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 155,816 142,280 131,448 106,836 122,940 104,796 87,140 10.16%
PBT 85,428 78,004 74,324 58,436 60,912 53,408 37,952 14.47%
Tax -972 -720 -2,924 -1,892 -6,244 -5,524 -5,084 -24.09%
NP 84,456 77,284 71,400 56,544 54,668 47,884 32,868 17.02%
-
NP to SH 84,456 77,284 71,400 56,544 54,668 47,884 32,868 17.02%
-
Tax Rate 1.14% 0.92% 3.93% 3.24% 10.25% 10.34% 13.40% -
Total Cost 71,360 64,996 60,048 50,292 68,272 56,912 54,272 4.66%
-
Net Worth 213,008 197,304 194,260 190,752 163,409 128,794 90,410 15.34%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 190,595 92,837 568 - - -
Div Payout % - - 266.94% 164.19% 1.04% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 213,008 197,304 194,260 190,752 163,409 128,794 90,410 15.34%
NOSH 373,699 372,273 366,529 72,529 64,588 62,219 40,004 45.09%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 54.20% 54.32% 54.32% 52.93% 44.47% 45.69% 37.72% -
ROE 39.65% 39.17% 36.75% 29.64% 33.45% 37.18% 36.35% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 41.70 38.22 35.86 147.30 190.34 168.43 217.82 -24.07%
EPS 22.60 20.76 19.48 77.96 84.64 76.96 82.16 -19.34%
DPS 0.00 0.00 52.00 128.00 0.88 0.00 0.00 -
NAPS 0.57 0.53 0.53 2.63 2.53 2.07 2.26 -20.50%
Adjusted Per Share Value based on latest NOSH - 72,529
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 33.63 30.71 28.37 23.06 26.54 22.62 18.81 10.16%
EPS 18.23 16.68 15.41 12.21 11.80 10.34 7.09 17.03%
DPS 0.00 0.00 41.14 20.04 0.12 0.00 0.00 -
NAPS 0.4598 0.4259 0.4193 0.4117 0.3527 0.278 0.1952 15.34%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 3.16 3.20 2.65 2.04 1.84 1.49 1.01 -
P/RPS 7.58 8.37 7.39 1.38 0.97 0.88 0.46 59.48%
P/EPS 13.98 15.41 13.60 2.62 2.17 1.94 1.23 49.91%
EY 7.15 6.49 7.35 38.22 46.00 51.65 81.35 -33.30%
DY 0.00 0.00 19.62 62.75 0.48 0.00 0.00 -
P/NAPS 5.54 6.04 5.00 0.78 0.73 0.72 0.45 51.92%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 26/05/06 27/05/05 25/05/04 28/05/03 28/05/02 16/05/01 -
Price 3.24 3.22 2.85 1.85 1.95 1.45 1.04 -
P/RPS 7.77 8.43 7.95 1.26 1.02 0.86 0.48 59.01%
P/EPS 14.34 15.51 14.63 2.37 2.30 1.88 1.27 49.75%
EY 6.98 6.45 6.84 42.14 43.41 53.08 79.00 -33.24%
DY 0.00 0.00 18.25 69.19 0.45 0.00 0.00 -
P/NAPS 5.68 6.08 5.38 0.70 0.77 0.70 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