[UCHITEC] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 8.17%
YoY- 38.72%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 129,788 112,966 122,187 109,187 88,145 50,165 20.92%
PBT 73,501 60,232 60,744 51,720 38,200 20,917 28.55%
Tax -1,665 -1,906 -3,355 -4,734 -4,328 -3,410 -13.35%
NP 71,836 58,326 57,389 46,986 33,872 17,507 32.60%
-
NP to SH 71,836 58,326 57,389 46,986 33,872 17,507 32.60%
-
Tax Rate 2.27% 3.16% 5.52% 9.15% 11.33% 16.30% -
Total Cost 57,952 54,640 64,798 62,201 54,273 32,658 12.14%
-
Net Worth 191,127 199,866 181,896 125,572 104,168 78,729 19.39%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 95,430 48,646 299 231 - - -
Div Payout % 132.85% 83.41% 0.52% 0.49% - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 191,127 199,866 181,896 125,572 104,168 78,729 19.39%
NOSH 367,552 363,393 71,331 62,786 41,173 35,624 59.44%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 55.35% 51.63% 46.97% 43.03% 38.43% 34.90% -
ROE 37.59% 29.18% 31.55% 37.42% 32.52% 22.24% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 35.31 31.09 171.29 173.90 214.08 140.82 -24.15%
EPS 19.54 16.05 80.45 74.83 82.27 49.14 -16.83%
DPS 26.00 13.39 0.42 0.37 0.00 0.00 -
NAPS 0.52 0.55 2.55 2.00 2.53 2.21 -25.11%
Adjusted Per Share Value based on latest NOSH - 62,786
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 28.02 24.38 26.37 23.57 19.03 10.83 20.92%
EPS 15.51 12.59 12.39 10.14 7.31 3.78 32.60%
DPS 20.60 10.50 0.06 0.05 0.00 0.00 -
NAPS 0.4126 0.4314 0.3926 0.2711 0.2249 0.1699 19.40%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 3.00 2.00 1.87 1.31 1.01 1.20 -
P/RPS 8.50 6.43 1.09 0.75 0.47 0.85 58.44%
P/EPS 15.35 12.46 2.32 1.75 1.23 2.44 44.42%
EY 6.51 8.03 43.02 57.13 81.45 40.95 -30.76%
DY 8.67 6.69 0.22 0.28 0.00 0.00 -
P/NAPS 5.77 3.64 0.73 0.66 0.40 0.54 60.56%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/05 25/11/04 17/11/03 25/11/02 04/12/01 - -
Price 3.10 2.22 1.96 1.47 1.31 0.00 -
P/RPS 8.78 7.14 1.14 0.85 0.61 0.00 -
P/EPS 15.86 13.83 2.44 1.96 1.59 0.00 -
EY 6.30 7.23 41.05 50.91 62.80 0.00 -
DY 8.39 6.03 0.21 0.25 0.00 0.00 -
P/NAPS 5.96 4.04 0.77 0.74 0.52 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