[UCHITEC] YoY TTM 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- 7.6%
YoY- 7.15%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 156,875 153,197 131,884 115,352 120,659 114,847 94,999 8.71%
PBT 78,749 85,458 74,872 64,537 60,983 55,096 40,813 11.57%
Tax -521 -1,570 -1,294 -1,778 -2,412 -5,656 -3,750 -28.02%
NP 78,228 83,888 73,578 62,759 58,571 49,440 37,063 13.25%
-
NP to SH 78,228 83,888 73,578 62,759 58,571 49,440 37,063 13.25%
-
Tax Rate 0.66% 1.84% 1.73% 2.76% 3.96% 10.27% 9.19% -
Total Cost 78,647 69,309 58,306 52,593 62,088 65,407 57,936 5.22%
-
Net Worth 176,023 193,989 176,710 174,314 173,730 126,064 108,792 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 74,917 100,704 132,245 48,646 299 231 - -
Div Payout % 95.77% 120.05% 179.73% 77.51% 0.51% 0.47% - -
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 176,023 193,989 176,710 174,314 173,730 126,064 108,792 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 49.87% 54.76% 55.79% 54.41% 48.54% 43.05% 39.01% -
ROE 44.44% 43.24% 41.64% 36.00% 33.71% 39.22% 34.07% -
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 41.89 41.07 35.82 31.76 168.77 182.20 227.04 -24.53%
EPS 20.89 22.49 19.99 17.28 81.92 78.44 88.58 -21.38%
DPS 20.00 27.00 36.00 13.40 0.42 0.37 0.00 -
NAPS 0.47 0.52 0.48 0.48 2.43 2.00 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 33.86 33.07 28.47 24.90 26.04 24.79 20.51 8.71%
EPS 16.89 18.11 15.88 13.55 12.64 10.67 8.00 13.25%
DPS 16.17 21.74 28.55 10.50 0.06 0.05 0.00 -
NAPS 0.38 0.4187 0.3814 0.3763 0.375 0.2721 0.2348 8.35%
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 6.37 7.60 8.37 7.21 1.21 0.88 0.58 49.06%
P/EPS 12.78 13.87 15.01 13.25 2.49 2.04 1.49 43.04%
EY 7.82 7.21 6.66 7.55 40.16 49.02 67.10 -30.09%
DY 7.49 8.65 12.00 5.85 0.21 0.23 0.00 -
P/NAPS 5.68 6.00 6.25 4.77 0.84 0.80 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 5.01 7.60 9.21 7.81 1.22 1.02 0.74 37.52%
P/EPS 10.05 13.87 16.51 14.35 2.51 2.37 1.89 32.09%
EY 9.95 7.21 6.06 6.97 39.77 42.17 53.04 -24.32%
DY 9.52 8.65 10.91 5.40 0.20 0.20 0.00 -
P/NAPS 4.47 6.00 6.88 5.17 0.85 0.93 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