[UCHITEC] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -0.99%
YoY- 36.78%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 122,940 114,847 115,301 107,832 104,796 94,999 96,384 17.63%
PBT 60,912 54,667 56,337 52,810 53,408 40,813 42,365 27.41%
Tax -6,244 -5,613 -6,065 -5,400 -5,524 -3,750 -4,753 19.96%
NP 54,668 49,054 50,272 47,410 47,884 37,063 37,612 28.34%
-
NP to SH 54,668 49,054 50,272 47,410 47,884 37,063 37,612 28.34%
-
Tax Rate 10.25% 10.27% 10.77% 10.23% 10.34% 9.19% 11.22% -
Total Cost 68,272 65,793 65,029 60,422 56,912 57,936 58,772 10.51%
-
Net Worth 163,409 144,358 125,541 141,904 128,794 108,775 104,172 35.04%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 568 233 309 - - - - -
Div Payout % 1.04% 0.48% 0.62% - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 163,409 144,358 125,541 141,904 128,794 108,775 104,172 35.04%
NOSH 64,588 63,038 62,770 62,513 62,219 41,836 41,175 35.04%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 44.47% 42.71% 43.60% 43.97% 45.69% 39.01% 39.02% -
ROE 33.45% 33.98% 40.04% 33.41% 37.18% 34.07% 36.11% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 190.34 182.19 183.69 172.49 168.43 227.07 234.08 -12.89%
EPS 84.64 70.54 72.57 75.84 76.96 88.59 91.35 -4.96%
DPS 0.88 0.37 0.49 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.29 2.00 2.27 2.07 2.60 2.53 0.00%
Adjusted Per Share Value based on latest NOSH - 62,514
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 26.55 24.80 24.90 23.28 22.63 20.51 20.81 17.65%
EPS 11.80 10.59 10.85 10.24 10.34 8.00 8.12 28.32%
DPS 0.12 0.05 0.07 0.00 0.00 0.00 0.00 -
NAPS 0.3528 0.3117 0.2711 0.3064 0.2781 0.2349 0.2249 35.04%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.84 1.60 1.31 1.44 1.49 1.32 1.01 -
P/RPS 0.97 0.88 0.71 0.83 0.88 0.58 0.43 72.08%
P/EPS 2.17 2.06 1.64 1.90 1.94 1.49 1.11 56.41%
EY 46.00 48.63 61.14 52.67 51.65 67.11 90.44 -36.30%
DY 0.48 0.23 0.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.66 0.63 0.72 0.51 0.40 49.39%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 14/03/03 25/11/02 29/08/02 28/05/02 28/02/02 04/12/01 -
Price 1.95 1.86 1.47 1.46 1.45 1.67 1.31 -
P/RPS 1.02 1.02 0.80 0.85 0.86 0.74 0.56 49.19%
P/EPS 2.30 2.39 1.84 1.93 1.88 1.89 1.43 37.31%
EY 43.41 41.84 54.48 51.95 53.08 53.05 69.73 -27.11%
DY 0.45 0.20 0.34 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.74 0.64 0.70 0.64 0.52 29.94%

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