[UCHITEC] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 120.0%
YoY- 26.84%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 26,709 120,659 93,816 63,089 30,735 114,847 86,476 -54.27%
PBT 14,609 60,983 48,329 31,612 15,228 54,667 42,253 -50.70%
Tax -473 -2,412 -2,248 -1,545 -1,561 -5,613 -4,549 -77.85%
NP 14,136 58,571 46,081 30,067 13,667 49,054 37,704 -47.97%
-
NP to SH 14,136 58,571 46,081 30,067 13,667 49,054 37,704 -47.97%
-
Tax Rate 3.24% 3.96% 4.65% 4.89% 10.25% 10.27% 10.77% -
Total Cost 12,573 62,088 47,735 33,022 17,068 65,793 48,772 -59.46%
-
Net Worth 190,752 173,760 181,926 165,672 163,409 144,358 125,541 32.13%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 23,209 314 313 142 142 233 232 2048.96%
Div Payout % 164.19% 0.54% 0.68% 0.47% 1.04% 0.48% 0.62% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 190,752 173,760 181,926 165,672 163,409 144,358 125,541 32.13%
NOSH 72,529 71,506 71,343 64,715 64,588 63,038 62,770 10.10%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 52.93% 48.54% 49.12% 47.66% 44.47% 42.71% 43.60% -
ROE 7.41% 33.71% 25.33% 18.15% 8.36% 33.98% 30.03% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 36.83 168.74 131.50 97.49 47.59 182.19 137.76 -58.46%
EPS 19.49 81.91 64.59 46.46 21.16 70.54 54.43 -49.54%
DPS 32.00 0.44 0.44 0.22 0.22 0.37 0.37 1850.38%
NAPS 2.63 2.43 2.55 2.56 2.53 2.29 2.00 20.00%
Adjusted Per Share Value based on latest NOSH - 64,719
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 5.77 26.06 20.27 13.63 6.64 24.81 18.68 -54.27%
EPS 3.05 12.65 9.95 6.50 2.95 10.60 8.14 -47.99%
DPS 5.01 0.07 0.07 0.03 0.03 0.05 0.05 2051.26%
NAPS 0.4121 0.3754 0.393 0.3579 0.353 0.3118 0.2712 32.13%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.04 2.04 1.87 1.92 1.84 1.60 1.31 -
P/RPS 5.54 1.21 1.42 1.97 3.87 0.88 0.95 223.63%
P/EPS 10.47 2.49 2.90 4.13 8.70 2.06 2.18 184.38%
EY 9.55 40.15 34.54 24.20 11.50 48.63 45.85 -64.82%
DY 15.69 0.22 0.24 0.11 0.12 0.23 0.28 1360.76%
P/NAPS 0.78 0.84 0.73 0.75 0.73 0.70 0.66 11.76%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 26/02/04 17/11/03 28/08/03 28/05/03 14/03/03 25/11/02 -
Price 1.85 2.06 1.96 1.89 1.95 1.86 1.47 -
P/RPS 5.02 1.22 1.49 1.94 4.10 1.02 1.07 179.98%
P/EPS 9.49 2.51 3.03 4.07 9.22 2.39 2.45 146.43%
EY 10.54 39.76 32.95 24.58 10.85 41.84 40.86 -59.44%
DY 17.30 0.21 0.22 0.12 0.11 0.20 0.25 1581.19%
P/NAPS 0.70 0.85 0.77 0.74 0.77 0.81 0.74 -3.63%

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