[UCHITEC] QoQ Annualized Quarter 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- -4.67%
YoY- 19.4%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 114,830 111,970 106,836 120,659 125,088 126,178 122,940 -4.43%
PBT 63,437 61,196 58,436 60,983 64,438 63,224 60,912 2.73%
Tax -2,322 -1,866 -1,892 -2,412 -2,997 -3,090 -6,244 -48.19%
NP 61,114 59,330 56,544 58,571 61,441 60,134 54,668 7.69%
-
NP to SH 61,114 59,330 56,544 58,571 61,441 60,134 54,668 7.69%
-
Tax Rate 3.66% 3.05% 3.24% 3.96% 4.65% 4.89% 10.25% -
Total Cost 53,716 52,640 50,292 62,088 63,646 66,044 68,272 -14.73%
-
Net Worth 199,602 184,952 190,752 173,760 181,926 165,672 163,409 14.22%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 188,715 232,097 92,837 314 418 284 568 4646.56%
Div Payout % 308.79% 391.20% 164.19% 0.54% 0.68% 0.47% 1.04% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 199,602 184,952 190,752 173,760 181,926 165,672 163,409 14.22%
NOSH 362,913 362,652 72,529 71,506 71,343 64,715 64,588 215.06%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 53.22% 52.99% 52.93% 48.54% 49.12% 47.66% 44.47% -
ROE 30.62% 32.08% 29.64% 33.71% 33.77% 36.30% 33.45% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 31.64 30.88 147.30 168.74 175.33 194.97 190.34 -69.66%
EPS 16.84 16.36 77.96 81.91 86.12 92.92 84.64 -65.81%
DPS 52.00 64.00 128.00 0.44 0.59 0.44 0.88 1405.86%
NAPS 0.55 0.51 2.63 2.43 2.55 2.56 2.53 -63.74%
Adjusted Per Share Value based on latest NOSH - 71,493
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 24.79 24.18 23.07 26.05 27.01 27.24 26.55 -4.45%
EPS 13.20 12.81 12.21 12.65 13.27 12.98 11.80 7.73%
DPS 40.75 50.12 20.05 0.07 0.09 0.06 0.12 4716.01%
NAPS 0.431 0.3994 0.4119 0.3752 0.3928 0.3577 0.3528 14.23%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.00 1.77 2.04 2.04 1.87 1.92 1.84 -
P/RPS 6.32 5.73 1.38 1.21 1.07 0.98 0.97 247.65%
P/EPS 11.88 10.82 2.62 2.49 2.17 2.07 2.17 209.66%
EY 8.42 9.24 38.22 40.15 46.05 48.40 46.00 -67.66%
DY 26.00 36.16 62.75 0.22 0.31 0.23 0.48 1321.22%
P/NAPS 3.64 3.47 0.78 0.84 0.73 0.75 0.73 191.01%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 23/08/04 25/05/04 26/02/04 17/11/03 28/08/03 28/05/03 -
Price 2.22 1.79 1.85 2.06 1.96 1.89 1.95 -
P/RPS 7.02 5.80 1.26 1.22 1.12 0.97 1.02 260.54%
P/EPS 13.18 10.94 2.37 2.51 2.28 2.03 2.30 219.21%
EY 7.59 9.14 42.14 39.76 43.94 49.16 43.41 -68.63%
DY 23.42 35.75 69.19 0.21 0.30 0.23 0.45 1283.95%
P/NAPS 4.04 3.51 0.70 0.85 0.77 0.74 0.77 201.03%

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