[UCHITEC] YoY TTM 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- 2.06%
YoY- 18.47%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 153,197 131,884 115,352 120,659 114,847 94,999 66,022 15.05%
PBT 85,458 74,872 64,537 60,983 55,096 40,813 27,343 20.90%
Tax -1,570 -1,294 -1,778 -2,412 -5,656 -3,750 -4,173 -15.02%
NP 83,888 73,578 62,759 58,571 49,440 37,063 23,170 23.90%
-
NP to SH 83,888 73,578 62,759 58,571 49,440 37,063 23,170 23.90%
-
Tax Rate 1.84% 1.73% 2.76% 3.96% 10.27% 9.19% 15.26% -
Total Cost 69,309 58,306 52,593 62,088 65,407 57,936 42,852 8.33%
-
Net Worth 193,989 176,710 174,314 173,730 126,064 108,792 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 100,704 132,245 48,646 299 231 - - -
Div Payout % 120.05% 179.73% 77.51% 0.51% 0.47% - - -
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 193,989 176,710 174,314 173,730 126,064 108,792 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 54.76% 55.79% 54.41% 48.54% 43.05% 39.01% 35.09% -
ROE 43.24% 41.64% 36.00% 33.71% 39.22% 34.07% 27.63% -
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 41.07 35.82 31.76 168.77 182.20 227.04 185.02 -22.17%
EPS 22.49 19.99 17.28 81.92 78.44 88.58 64.93 -16.19%
DPS 27.00 36.00 13.40 0.42 0.37 0.00 0.00 -
NAPS 0.52 0.48 0.48 2.43 2.00 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 33.07 28.47 24.90 26.04 24.79 20.51 14.25 15.05%
EPS 18.11 15.88 13.55 12.64 10.67 8.00 5.00 23.91%
DPS 21.74 28.55 10.50 0.06 0.05 0.00 0.00 -
NAPS 0.4187 0.3814 0.3763 0.375 0.2721 0.2348 0.181 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 7.60 8.37 7.21 1.21 0.88 0.58 0.57 53.95%
P/EPS 13.87 15.01 13.25 2.49 2.04 1.49 1.63 42.86%
EY 7.21 6.66 7.55 40.16 49.02 67.10 61.26 -29.98%
DY 8.65 12.00 5.85 0.21 0.23 0.00 0.00 -
P/NAPS 6.00 6.25 4.77 0.84 0.80 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 7.60 9.21 7.81 1.22 1.02 0.74 0.55 54.87%
P/EPS 13.87 16.51 14.35 2.51 2.37 1.89 1.56 43.90%
EY 7.21 6.06 6.97 39.77 42.17 53.04 64.29 -30.54%
DY 8.65 10.91 5.40 0.20 0.20 0.00 0.00 -
P/NAPS 6.00 6.88 5.17 0.85 0.93 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