[UCHITEC] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 9.12%
YoY- 28.47%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 139,725 125,794 113,555 124,020 104,019 76,165 34,753 26.08%
PBT 79,343 71,182 59,969 60,303 47,449 32,793 14,319 33.00%
Tax -978 -2,398 -1,800 -4,501 -4,012 -3,294 -3,317 -18.40%
NP 78,365 68,784 58,169 55,802 43,437 29,499 11,002 38.68%
-
NP to SH 78,365 68,784 58,169 55,802 43,437 29,499 11,002 38.68%
-
Tax Rate 1.23% 3.37% 3.00% 7.46% 8.46% 10.04% 23.17% -
Total Cost 61,360 57,010 55,386 68,218 60,582 46,666 23,751 17.13%
-
Net Worth 186,232 168,855 185,041 129,439 141,908 99,178 54,402 22.75%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 84,596 73,086 23,366 14,366 - - - -
Div Payout % 107.95% 106.25% 40.17% 25.75% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 186,232 168,855 185,041 129,439 141,908 99,178 54,402 22.75%
NOSH 372,464 367,078 362,827 64,719 62,514 39,991 34,001 49.00%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 56.09% 54.68% 51.23% 44.99% 41.76% 38.73% 31.66% -
ROE 42.08% 40.74% 31.44% 43.11% 30.61% 29.74% 20.22% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 37.51 34.27 31.30 191.63 166.39 190.45 102.21 -15.37%
EPS 21.04 18.74 16.03 86.22 69.48 73.76 32.36 -6.92%
DPS 23.00 20.00 6.44 22.20 0.00 0.00 0.00 -
NAPS 0.50 0.46 0.51 2.00 2.27 2.48 1.60 -17.61%
Adjusted Per Share Value based on latest NOSH - 64,719
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 30.17 27.16 24.52 26.78 22.46 16.45 7.50 26.09%
EPS 16.92 14.85 12.56 12.05 9.38 6.37 2.38 38.64%
DPS 18.27 15.78 5.05 3.10 0.00 0.00 0.00 -
NAPS 0.4021 0.3646 0.3996 0.2795 0.3064 0.2142 0.1175 22.74%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 3.28 2.94 1.77 1.92 1.44 1.20 0.00 -
P/RPS 8.74 8.58 5.66 1.00 0.87 0.63 0.00 -
P/EPS 15.59 15.69 11.04 2.23 2.07 1.63 0.00 -
EY 6.41 6.37 9.06 44.91 48.25 61.47 0.00 -
DY 7.01 6.80 3.64 11.56 0.00 0.00 0.00 -
P/NAPS 6.56 6.39 3.47 0.96 0.63 0.48 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 15/08/05 23/08/04 28/08/03 29/08/02 27/08/01 - -
Price 3.14 3.04 1.79 1.89 1.46 1.15 0.00 -
P/RPS 8.37 8.87 5.72 0.99 0.88 0.60 0.00 -
P/EPS 14.92 16.22 11.17 2.19 2.10 1.56 0.00 -
EY 6.70 6.16 8.96 45.62 47.59 64.14 0.00 -
DY 7.32 6.58 3.60 11.74 0.00 0.00 0.00 -
P/NAPS 6.28 6.61 3.51 0.95 0.64 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