[UCHITEC] YoY 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- -2.35%
YoY- 11.0%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 41,382 34,132 30,138 30,727 32,560 27,392 15,412 17.88%
PBT 23,219 19,299 16,980 16,717 16,276 12,005 6,598 23.31%
Tax -438 -76 -809 -703 -1,849 -1,127 -93 29.45%
NP 22,781 19,223 16,171 16,014 14,427 10,878 6,505 23.21%
-
NP to SH 22,781 19,223 16,171 16,014 14,427 10,878 6,505 23.21%
-
Tax Rate 1.89% 0.39% 4.76% 4.21% 11.36% 9.39% 1.41% -
Total Cost 18,601 14,909 13,967 14,713 18,133 16,514 8,907 13.05%
-
Net Worth 208,794 191,127 199,866 181,896 125,572 104,168 78,729 17.64%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 37,284 47,781 25,437 156 156 - - -
Div Payout % 163.67% 248.57% 157.30% 0.98% 1.09% - - -
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 208,794 191,127 199,866 181,896 125,572 104,168 78,729 17.64%
NOSH 372,847 367,552 363,393 71,331 62,786 41,173 35,624 47.87%
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 55.05% 56.32% 53.66% 52.12% 44.31% 39.71% 42.21% -
ROE 10.91% 10.06% 8.09% 8.80% 11.49% 10.44% 8.26% -
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 11.10 9.29 8.29 43.08 51.86 66.53 43.26 -20.27%
EPS 6.11 5.23 4.45 22.45 20.82 26.42 18.26 -16.67%
DPS 10.00 13.00 7.00 0.22 0.25 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 8.93 7.37 6.51 6.63 7.03 5.91 3.33 17.86%
EPS 4.92 4.15 3.49 3.46 3.11 2.35 1.40 23.29%
DPS 8.05 10.31 5.49 0.03 0.03 0.00 0.00 -
NAPS 0.4507 0.4126 0.4314 0.3926 0.2711 0.2249 0.1699 17.64%
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 27.93 32.31 24.12 4.34 2.53 1.52 2.77 46.95%
P/EPS 50.74 57.36 44.94 8.33 5.70 3.82 6.57 40.57%
EY 1.97 1.74 2.23 12.01 17.54 26.16 15.22 -28.86%
DY 3.23 4.33 3.50 0.12 0.19 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 28.65 33.38 26.77 4.55 2.83 1.97 2.33 51.89%
P/EPS 52.05 59.27 49.89 8.73 6.40 4.96 5.53 45.28%
EY 1.92 1.69 2.00 11.45 15.63 20.17 18.08 -31.17%
DY 3.14 4.19 3.15 0.11 0.17 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