[UCHITEC] YoY Cumulative 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- 53.26%
YoY- 22.22%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 115,650 100,559 86,123 93,816 86,476 72,288 50,165 14.92%
PBT 64,933 56,542 47,578 48,329 42,253 31,774 20,917 20.76%
Tax -1,675 -1,629 -1,742 -2,248 -4,549 -3,565 -3,410 -11.16%
NP 63,258 54,913 45,836 46,081 37,704 28,209 17,507 23.86%
-
NP to SH 63,258 54,913 45,836 46,081 37,704 28,209 17,507 23.86%
-
Tax Rate 2.58% 2.88% 3.66% 4.65% 10.77% 11.22% 16.30% -
Total Cost 52,392 45,646 40,287 47,735 48,772 44,079 32,658 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 37,320 95,564 141,536 313 232 - - -
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 30.27% 28.73% 22.96% 25.33% 30.03% 27.08% 22.24% -
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 30.99 27.36 23.73 131.50 137.76 175.56 140.84 -22.29%
EPS 16.95 14.94 12.63 64.59 54.43 68.51 49.15 -16.25%
DPS 10.00 26.00 39.00 0.44 0.37 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 24.97 21.71 18.60 20.26 18.67 15.61 10.83 14.93%
EPS 13.66 11.86 9.90 9.95 8.14 6.09 3.78 23.86%
DPS 8.06 20.63 30.56 0.07 0.05 0.00 0.00 -
NAPS 0.4513 0.4127 0.431 0.3928 0.2711 0.2249 0.17 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 10.00 10.97 8.43 1.42 0.95 0.58 0.85 50.78%
P/EPS 18.29 20.08 15.84 2.90 2.18 1.47 2.44 39.87%
EY 5.47 4.98 6.32 34.54 45.85 67.83 40.96 -28.49%
DY 3.23 8.67 19.50 0.24 0.28 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 10.26 11.33 9.35 1.49 1.07 0.75 0.72 55.67%
P/EPS 18.76 20.75 17.58 3.03 2.45 1.91 2.05 44.60%
EY 5.33 4.82 5.69 32.95 40.86 52.30 48.66 -30.81%
DY 3.14 8.39 17.57 0.22 0.25 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