[UCHITEC] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 109.85%
YoY- -1.34%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 79,128 74,268 66,427 55,985 63,089 53,916 44,896 9.90%
PBT 42,905 41,714 37,243 30,598 31,612 26,405 19,769 13.77%
Tax -151 -1,237 -1,553 -933 -1,545 -2,700 -2,438 -37.08%
NP 42,754 40,477 35,690 29,665 30,067 23,705 17,331 16.23%
-
NP to SH 42,754 40,477 35,690 29,665 30,067 23,705 17,331 16.23%
-
Tax Rate 0.35% 2.97% 4.17% 3.05% 4.89% 10.23% 12.33% -
Total Cost 36,374 33,791 30,737 26,320 33,022 30,211 27,565 4.72%
-
Net Worth 175,803 186,358 168,903 184,952 165,672 141,904 99,194 10.00%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - 47,733 116,048 142 - - -
Div Payout % - - 133.74% 391.20% 0.47% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 175,803 186,358 168,903 184,952 165,672 141,904 99,194 10.00%
NOSH 374,050 372,716 367,181 362,652 64,715 62,513 39,997 45.12%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 54.03% 54.50% 53.73% 52.99% 47.66% 43.97% 38.60% -
ROE 24.32% 21.72% 21.13% 16.04% 18.15% 16.70% 17.47% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 21.15 19.93 18.09 15.44 97.49 86.25 112.25 -24.27%
EPS 11.43 10.86 9.72 8.18 46.46 37.92 43.33 -19.90%
DPS 0.00 0.00 13.00 32.00 0.22 0.00 0.00 -
NAPS 0.47 0.50 0.46 0.51 2.56 2.27 2.48 -24.20%
Adjusted Per Share Value based on latest NOSH - 362,827
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 17.09 16.04 14.34 12.09 13.62 11.64 9.69 9.91%
EPS 9.23 8.74 7.71 6.41 6.49 5.12 3.74 16.24%
DPS 0.00 0.00 10.31 25.06 0.03 0.00 0.00 -
NAPS 0.3796 0.4024 0.3647 0.3994 0.3577 0.3064 0.2142 10.00%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.12 3.28 2.94 1.77 1.92 1.44 1.20 -
P/RPS 14.75 16.46 16.25 11.47 1.97 1.67 1.07 54.81%
P/EPS 27.30 30.20 30.25 21.64 4.13 3.80 2.77 46.39%
EY 3.66 3.31 3.31 4.62 24.20 26.33 36.11 -31.70%
DY 0.00 0.00 4.42 18.08 0.11 0.00 0.00 -
P/NAPS 6.64 6.56 6.39 3.47 0.75 0.63 0.48 54.90%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 14/08/07 23/08/06 15/08/05 23/08/04 28/08/03 29/08/02 27/08/01 -
Price 3.02 3.14 3.04 1.79 1.89 1.46 1.15 -
P/RPS 14.28 15.76 16.80 11.60 1.94 1.69 1.02 55.21%
P/EPS 26.42 28.91 31.28 21.88 4.07 3.85 2.65 46.68%
EY 3.78 3.46 3.20 4.57 24.58 25.97 37.68 -31.82%
DY 0.00 0.00 4.28 17.88 0.12 0.00 0.00 -
P/NAPS 6.43 6.28 6.61 3.51 0.74 0.64 0.46 55.17%

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