[UCHITEC] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 3.43%
YoY- 25.28%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 134,592 121,505 116,633 119,383 99,413 70,683 17,124 40.98%
PBT 75,792 68,509 60,364 56,972 44,677 29,533 7,298 47.68%
Tax -743 -2,036 -1,324 -5,836 -3,860 -4,296 -1,148 -6.99%
NP 75,049 66,473 59,040 51,136 40,817 25,237 6,150 51.70%
-
NP to SH 75,049 66,473 59,040 51,136 40,817 25,237 6,150 51.70%
-
Tax Rate 0.98% 2.97% 2.19% 10.24% 8.64% 14.55% 15.73% -
Total Cost 59,543 55,032 57,593 68,247 58,596 45,446 10,974 32.54%
-
Net Worth 197,304 194,260 190,752 129,177 128,794 90,410 49,975 25.70%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 84,596 73,086 23,366 14,366 - - - -
Div Payout % 112.72% 109.95% 39.58% 28.09% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 197,304 194,260 190,752 129,177 128,794 90,410 49,975 25.70%
NOSH 372,273 366,529 72,529 64,588 62,219 40,004 33,996 48.99%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 55.76% 54.71% 50.62% 42.83% 41.06% 35.70% 35.91% -
ROE 38.04% 34.22% 30.95% 39.59% 31.69% 27.91% 12.31% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 36.15 33.15 160.81 184.84 159.78 176.69 50.37 -5.37%
EPS 20.16 18.14 81.40 79.17 65.60 63.08 18.09 1.82%
DPS 23.00 20.00 32.22 22.24 0.00 0.00 0.00 -
NAPS 0.53 0.53 2.63 2.00 2.07 2.26 1.47 -15.62%
Adjusted Per Share Value based on latest NOSH - 64,588
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 29.05 26.23 25.18 25.77 21.46 15.26 3.70 40.95%
EPS 16.20 14.35 12.74 11.04 8.81 5.45 1.33 51.65%
DPS 18.26 15.78 5.04 3.10 0.00 0.00 0.00 -
NAPS 0.4259 0.4193 0.4117 0.2788 0.278 0.1952 0.1079 25.70%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 - -
Price 3.20 2.65 2.04 1.84 1.49 1.01 0.00 -
P/RPS 8.85 7.99 1.27 1.00 0.93 0.57 0.00 -
P/EPS 15.87 14.61 2.51 2.32 2.27 1.60 0.00 -
EY 6.30 6.84 39.90 43.03 44.03 62.46 0.00 -
DY 7.19 7.55 15.79 12.09 0.00 0.00 0.00 -
P/NAPS 6.04 5.00 0.78 0.92 0.72 0.45 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 27/05/05 25/05/04 28/05/03 28/05/02 16/05/01 - -
Price 3.22 2.85 1.85 1.95 1.45 1.04 0.00 -
P/RPS 8.91 8.60 1.15 1.05 0.91 0.59 0.00 -
P/EPS 15.97 15.71 2.27 2.46 2.21 1.65 0.00 -
EY 6.26 6.36 44.00 40.60 45.24 60.66 0.00 -
DY 7.14 7.02 17.41 11.41 0.00 0.00 0.00 -
P/NAPS 6.08 5.38 0.70 0.98 0.70 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