[UCHITEC] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -72.14%
YoY- 14.17%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 35,570 32,862 26,709 30,735 26,199 21,785 17,124 12.95%
PBT 19,501 18,581 14,609 15,228 13,352 9,488 7,298 17.79%
Tax -180 -731 -473 -1,561 -1,381 -1,271 -1,148 -26.55%
NP 19,321 17,850 14,136 13,667 11,971 8,217 6,150 21.01%
-
NP to SH 19,321 17,850 14,136 13,667 11,971 8,217 6,150 21.01%
-
Tax Rate 0.92% 3.93% 3.24% 10.25% 10.34% 13.40% 15.73% -
Total Cost 16,249 15,012 12,573 17,068 14,228 13,568 10,974 6.75%
-
Net Worth 197,304 194,260 190,752 163,409 128,794 90,410 49,975 25.70%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 47,648 23,209 142 - - - -
Div Payout % - 266.94% 164.19% 1.04% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 197,304 194,260 190,752 163,409 128,794 90,410 49,975 25.70%
NOSH 372,273 366,529 72,529 64,588 62,219 40,004 33,996 48.99%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 54.32% 54.32% 52.93% 44.47% 45.69% 37.72% 35.91% -
ROE 9.79% 9.19% 7.41% 8.36% 9.29% 9.09% 12.31% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 9.55 8.97 36.83 47.59 42.11 54.46 50.37 -24.19%
EPS 5.19 4.87 19.49 21.16 19.24 20.54 18.09 -18.78%
DPS 0.00 13.00 32.00 0.22 0.00 0.00 0.00 -
NAPS 0.53 0.53 2.63 2.53 2.07 2.26 1.47 -15.62%
Adjusted Per Share Value based on latest NOSH - 64,588
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 7.68 7.09 5.77 6.63 5.66 4.70 3.70 12.93%
EPS 4.17 3.85 3.05 2.95 2.58 1.77 1.33 20.96%
DPS 0.00 10.29 5.01 0.03 0.00 0.00 0.00 -
NAPS 0.4259 0.4193 0.4117 0.3527 0.278 0.1952 0.1079 25.70%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 - -
Price 3.20 2.65 2.04 1.84 1.49 1.01 0.00 -
P/RPS 33.49 29.56 5.54 3.87 3.54 1.85 0.00 -
P/EPS 61.66 54.41 10.47 8.70 7.74 4.92 0.00 -
EY 1.62 1.84 9.55 11.50 12.91 20.34 0.00 -
DY 0.00 4.91 15.69 0.12 0.00 0.00 0.00 -
P/NAPS 6.04 5.00 0.78 0.73 0.72 0.45 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 27/05/05 25/05/04 28/05/03 28/05/02 16/05/01 14/07/00 -
Price 3.22 2.85 1.85 1.95 1.45 1.04 0.00 -
P/RPS 33.70 31.79 5.02 4.10 3.44 1.91 0.00 -
P/EPS 62.04 58.52 9.49 9.22 7.54 5.06 0.00 -
EY 1.61 1.71 10.54 10.85 13.27 19.75 0.00 -
DY 0.00 4.56 17.30 0.11 0.00 0.00 0.00 -
P/NAPS 6.08 5.38 0.70 0.77 0.70 0.46 0.00 -

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