[UCHITEC] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 4.65%
YoY- 35.49%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 38,573 37,547 31,325 29,229 26,843 28,371 22,711 9.22%
PBT 16,975 20,525 18,330 16,959 12,654 12,415 9,039 11.06%
Tax -234 105 335 -36 -164 -1,107 -185 3.99%
NP 16,741 20,630 18,665 16,923 12,490 11,308 8,854 11.19%
-
NP to SH 16,741 20,630 18,665 16,923 12,490 11,308 8,854 11.19%
-
Tax Rate 1.38% -0.51% -1.83% 0.21% 1.30% 8.92% 2.05% -
Total Cost 21,832 16,917 12,660 12,306 14,353 17,063 13,857 7.86%
-
Net Worth 176,023 193,989 176,710 174,314 173,730 144,974 108,792 8.34%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 37,451 63,419 36,814 - - - - -
Div Payout % 223.71% 307.41% 197.24% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 176,023 193,989 176,710 174,314 173,730 144,974 108,792 8.34%
NOSH 374,519 373,056 368,145 363,154 71,493 63,032 41,843 44.06%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 43.40% 54.94% 59.58% 57.90% 46.53% 39.86% 38.99% -
ROE 9.51% 10.63% 10.56% 9.71% 7.19% 7.80% 8.14% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 10.30 10.06 8.51 8.05 37.55 45.01 54.28 -24.18%
EPS 4.47 5.53 5.07 4.66 17.47 17.94 21.16 -22.81%
DPS 10.00 17.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.52 0.48 0.48 2.43 2.30 2.60 -24.79%
Adjusted Per Share Value based on latest NOSH - 363,154
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 8.33 8.11 6.76 6.31 5.80 6.13 4.90 9.24%
EPS 3.61 4.45 4.03 3.65 2.70 2.44 1.91 11.18%
DPS 8.09 13.69 7.95 0.00 0.00 0.00 0.00 -
NAPS 0.3801 0.4189 0.3816 0.3764 0.3751 0.313 0.2349 8.34%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.67 3.12 3.00 2.29 2.04 1.60 1.32 -
P/RPS 25.92 31.00 35.26 28.45 5.43 3.55 2.43 48.34%
P/EPS 59.73 56.42 59.17 49.14 11.68 8.92 6.24 45.68%
EY 1.67 1.77 1.69 2.03 8.56 11.21 16.03 -31.39%
DY 3.75 5.45 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 5.68 6.00 6.25 4.77 0.84 0.70 0.51 49.41%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 24/02/06 28/02/05 26/02/04 14/03/03 28/02/02 -
Price 2.10 3.12 3.30 2.48 2.06 1.86 1.67 -
P/RPS 20.39 31.00 38.78 30.81 5.49 4.13 3.08 37.00%
P/EPS 46.98 56.42 65.09 53.22 11.79 10.37 7.89 34.61%
EY 2.13 1.77 1.54 1.88 8.48 9.65 12.67 -25.69%
DY 4.76 5.45 3.03 0.00 0.00 0.00 0.00 -
P/NAPS 4.47 6.00 6.88 5.17 0.85 0.81 0.64 38.23%

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