[UCHITEC] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
14-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 5.22%
YoY- 33.39%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 131,884 115,352 120,659 114,847 94,999 66,022 0 -100.00%
PBT 74,872 64,537 60,983 55,096 40,813 27,343 0 -100.00%
Tax -1,294 -1,778 -2,412 -5,656 -3,750 -4,173 0 -100.00%
NP 73,578 62,759 58,571 49,440 37,063 23,170 0 -100.00%
-
NP to SH 73,578 62,759 58,571 49,440 37,063 23,170 0 -100.00%
-
Tax Rate 1.73% 2.76% 3.96% 10.27% 9.19% 15.26% - -
Total Cost 58,306 52,593 62,088 65,407 57,936 42,852 0 -100.00%
-
Net Worth 176,710 174,314 173,730 126,064 108,792 83,856 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 132,245 48,646 299 231 - - - -100.00%
Div Payout % 179.73% 77.51% 0.51% 0.47% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 176,710 174,314 173,730 126,064 108,792 83,856 0 -100.00%
NOSH 368,145 363,154 71,493 63,032 41,843 35,683 0 -100.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 55.79% 54.41% 48.54% 43.05% 39.01% 35.09% 0.00% -
ROE 41.64% 36.00% 33.71% 39.22% 34.07% 27.63% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 35.82 31.76 168.77 182.20 227.04 185.02 0.00 -100.00%
EPS 19.99 17.28 81.92 78.44 88.58 64.93 0.00 -100.00%
DPS 36.00 13.40 0.42 0.37 0.00 0.00 0.00 -100.00%
NAPS 0.48 0.48 2.43 2.00 2.60 2.35 2.35 1.70%
Adjusted Per Share Value based on latest NOSH - 63,032
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 28.48 24.91 26.05 24.80 20.51 14.26 0.00 -100.00%
EPS 15.89 13.55 12.65 10.68 8.00 5.00 0.00 -100.00%
DPS 28.56 10.50 0.06 0.05 0.00 0.00 0.00 -100.00%
NAPS 0.3816 0.3764 0.3751 0.2722 0.2349 0.1811 2.35 1.95%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 3.00 2.29 2.04 1.60 1.32 1.06 0.00 -
P/RPS 8.37 7.21 1.21 0.88 0.58 0.57 0.00 -100.00%
P/EPS 15.01 13.25 2.49 2.04 1.49 1.63 0.00 -100.00%
EY 6.66 7.55 40.16 49.02 67.10 61.26 0.00 -100.00%
DY 12.00 5.85 0.21 0.23 0.00 0.00 0.00 -100.00%
P/NAPS 6.25 4.77 0.84 0.80 0.51 0.45 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 28/02/05 26/02/04 14/03/03 28/02/02 28/02/01 - -
Price 3.30 2.48 2.06 1.86 1.67 1.01 0.00 -
P/RPS 9.21 7.81 1.22 1.02 0.74 0.55 0.00 -100.00%
P/EPS 16.51 14.35 2.51 2.37 1.89 1.56 0.00 -100.00%
EY 6.06 6.97 39.77 42.17 53.04 64.29 0.00 -100.00%
DY 10.91 5.40 0.20 0.20 0.00 0.00 0.00 -100.00%
P/NAPS 6.88 5.17 0.85 0.93 0.64 0.43 0.00 -100.00%

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