[UCHITEC] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 0.8%
YoY- 15.46%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 156,581 134,592 121,505 116,633 119,383 99,413 70,683 14.16%
PBT 87,314 75,792 68,509 60,364 56,972 44,677 29,533 19.79%
Tax -1,633 -743 -2,036 -1,324 -5,836 -3,860 -4,296 -14.88%
NP 85,681 75,049 66,473 59,040 51,136 40,817 25,237 22.58%
-
NP to SH 85,681 75,049 66,473 59,040 51,136 40,817 25,237 22.58%
-
Tax Rate 1.87% 0.98% 2.97% 2.19% 10.24% 8.64% 14.55% -
Total Cost 70,900 59,543 55,032 57,593 68,247 58,596 45,446 7.69%
-
Net Worth 213,008 197,304 194,260 190,752 129,177 128,794 90,410 15.34%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 100,704 84,596 73,086 23,366 14,366 - - -
Div Payout % 117.53% 112.72% 109.95% 39.58% 28.09% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 213,008 197,304 194,260 190,752 129,177 128,794 90,410 15.34%
NOSH 373,699 372,273 366,529 72,529 64,588 62,219 40,004 45.09%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 54.72% 55.76% 54.71% 50.62% 42.83% 41.06% 35.70% -
ROE 40.22% 38.04% 34.22% 30.95% 39.59% 31.69% 27.91% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 41.90 36.15 33.15 160.81 184.84 159.78 176.69 -21.31%
EPS 22.93 20.16 18.14 81.40 79.17 65.60 63.08 -15.51%
DPS 27.00 23.00 20.00 32.22 22.24 0.00 0.00 -
NAPS 0.57 0.53 0.53 2.63 2.00 2.07 2.26 -20.50%
Adjusted Per Share Value based on latest NOSH - 72,529
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 33.80 29.05 26.23 25.18 25.77 21.46 15.26 14.16%
EPS 18.49 16.20 14.35 12.74 11.04 8.81 5.45 22.56%
DPS 21.74 18.26 15.78 5.04 3.10 0.00 0.00 -
NAPS 0.4598 0.4259 0.4193 0.4117 0.2788 0.278 0.1952 15.34%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 3.16 3.20 2.65 2.04 1.84 1.49 1.01 -
P/RPS 7.54 8.85 7.99 1.27 1.00 0.93 0.57 53.75%
P/EPS 13.78 15.87 14.61 2.51 2.32 2.27 1.60 43.14%
EY 7.26 6.30 6.84 39.90 43.03 44.03 62.46 -30.12%
DY 8.54 7.19 7.55 15.79 12.09 0.00 0.00 -
P/NAPS 5.54 6.04 5.00 0.78 0.92 0.72 0.45 51.92%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 26/05/06 27/05/05 25/05/04 28/05/03 28/05/02 16/05/01 -
Price 3.24 3.22 2.85 1.85 1.95 1.45 1.04 -
P/RPS 7.73 8.91 8.60 1.15 1.05 0.91 0.59 53.50%
P/EPS 14.13 15.97 15.71 2.27 2.46 2.21 1.65 43.01%
EY 7.08 6.26 6.36 44.00 40.60 45.24 60.66 -30.08%
DY 8.33 7.14 7.02 17.41 11.41 0.00 0.00 -
P/NAPS 5.68 6.08 5.38 0.70 0.98 0.70 0.46 52.00%

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