[UCHITEC] QoQ Annualized Quarter 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- 2.69%
YoY- 7.15%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 134,078 132,854 131,448 115,352 114,830 111,970 106,836 16.33%
PBT 75,389 74,486 74,324 64,537 63,437 61,196 58,436 18.49%
Tax -2,172 -3,106 -2,924 -1,778 -2,322 -1,866 -1,892 9.62%
NP 73,217 71,380 71,400 62,759 61,114 59,330 56,544 18.78%
-
NP to SH 73,217 71,380 71,400 62,759 61,114 59,330 56,544 18.78%
-
Tax Rate 2.88% 4.17% 3.93% 2.76% 3.66% 3.05% 3.24% -
Total Cost 60,861 61,474 60,048 52,593 53,716 52,640 50,292 13.54%
-
Net Worth 191,129 168,903 194,260 174,431 199,602 184,952 190,752 0.13%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 127,419 95,467 190,595 141,725 188,715 232,097 92,837 23.47%
Div Payout % 174.03% 133.74% 266.94% 225.83% 308.79% 391.20% 164.19% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 191,129 168,903 194,260 174,431 199,602 184,952 190,752 0.13%
NOSH 367,556 367,181 366,529 363,398 362,913 362,652 72,529 194.74%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 54.61% 53.73% 54.32% 54.41% 53.22% 52.99% 52.93% -
ROE 38.31% 42.26% 36.75% 35.98% 30.62% 32.08% 29.64% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 36.48 36.18 35.86 31.74 31.64 30.88 147.30 -60.52%
EPS 19.92 19.44 19.48 17.27 16.84 16.36 77.96 -59.69%
DPS 34.67 26.00 52.00 39.00 52.00 64.00 128.00 -58.10%
NAPS 0.52 0.46 0.53 0.48 0.55 0.51 2.63 -66.02%
Adjusted Per Share Value based on latest NOSH - 363,154
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 28.96 28.69 28.39 24.91 24.80 24.18 23.07 16.35%
EPS 15.81 15.42 15.42 13.55 13.20 12.81 12.21 18.77%
DPS 27.52 20.62 41.16 30.61 40.76 50.13 20.05 23.48%
NAPS 0.4128 0.3648 0.4195 0.3767 0.4311 0.3994 0.412 0.12%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 3.00 2.94 2.65 2.29 2.00 1.77 2.04 -
P/RPS 8.22 8.13 7.39 7.21 6.32 5.73 1.38 228.23%
P/EPS 15.06 15.12 13.60 13.26 11.88 10.82 2.62 220.54%
EY 6.64 6.61 7.35 7.54 8.42 9.24 38.22 -68.83%
DY 11.56 8.84 19.62 17.03 26.00 36.16 62.75 -67.59%
P/NAPS 5.77 6.39 5.00 4.77 3.64 3.47 0.78 279.19%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 15/08/05 27/05/05 28/02/05 25/11/04 23/08/04 25/05/04 -
Price 3.10 3.04 2.85 2.48 2.22 1.79 1.85 -
P/RPS 8.50 8.40 7.95 7.81 7.02 5.80 1.26 256.61%
P/EPS 15.56 15.64 14.63 14.36 13.18 10.94 2.37 250.22%
EY 6.43 6.39 6.84 6.96 7.59 9.14 42.14 -71.41%
DY 11.18 8.55 18.25 15.73 23.42 35.75 69.19 -70.30%
P/NAPS 5.96 6.61 5.38 5.17 4.04 3.51 0.70 316.42%

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