[UCHITEC] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -22.01%
YoY- 10.45%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 37,547 31,325 29,229 26,843 28,371 22,711 15,857 15.44%
PBT 20,525 18,330 16,959 12,654 12,415 9,039 6,426 21.34%
Tax 105 335 -36 -164 -1,107 -185 -763 -
NP 20,630 18,665 16,923 12,490 11,308 8,854 5,663 24.03%
-
NP to SH 20,630 18,665 16,923 12,490 11,308 8,854 5,663 24.03%
-
Tax Rate -0.51% -1.83% 0.21% 1.30% 8.92% 2.05% 11.87% -
Total Cost 16,917 12,660 12,306 14,353 17,063 13,857 10,194 8.80%
-
Net Worth 193,989 176,710 174,314 173,730 144,974 108,792 83,856 14.99%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 63,419 36,814 - - - - - -
Div Payout % 307.41% 197.24% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 193,989 176,710 174,314 173,730 144,974 108,792 83,856 14.99%
NOSH 373,056 368,145 363,154 71,493 63,032 41,843 35,683 47.84%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 54.94% 59.58% 57.90% 46.53% 39.86% 38.99% 35.71% -
ROE 10.63% 10.56% 9.71% 7.19% 7.80% 8.14% 6.75% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 10.06 8.51 8.05 37.55 45.01 54.28 44.44 -21.92%
EPS 5.53 5.07 4.66 17.47 17.94 21.16 15.87 -16.10%
DPS 17.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.48 0.48 2.43 2.30 2.60 2.35 -22.21%
Adjusted Per Share Value based on latest NOSH - 71,493
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 8.11 6.76 6.31 5.80 6.13 4.90 3.42 15.47%
EPS 4.45 4.03 3.65 2.70 2.44 1.91 1.22 24.05%
DPS 13.69 7.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4189 0.3816 0.3764 0.3751 0.313 0.2349 0.1811 14.99%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.12 3.00 2.29 2.04 1.60 1.32 1.06 -
P/RPS 31.00 35.26 28.45 5.43 3.55 2.43 2.39 53.25%
P/EPS 56.42 59.17 49.14 11.68 8.92 6.24 6.68 42.68%
EY 1.77 1.69 2.03 8.56 11.21 16.03 14.97 -29.93%
DY 5.45 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.00 6.25 4.77 0.84 0.70 0.51 0.45 53.95%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 28/02/05 26/02/04 14/03/03 28/02/02 28/02/01 -
Price 3.12 3.30 2.48 2.06 1.86 1.67 1.01 -
P/RPS 31.00 38.78 30.81 5.49 4.13 3.08 2.27 54.57%
P/EPS 56.42 65.09 53.22 11.79 10.37 7.89 6.36 43.85%
EY 1.77 1.54 1.88 8.48 9.65 12.67 15.71 -30.49%
DY 5.45 3.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.00 6.88 5.17 0.85 0.81 0.64 0.43 55.12%

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