[UCHITEC] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 9.85%
YoY- -5.31%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 32,862 29,229 30,138 29,276 26,709 26,843 30,727 4.57%
PBT 18,581 16,959 16,980 15,989 14,609 12,654 16,717 7.29%
Tax -731 -36 -809 -460 -473 -164 -703 2.63%
NP 17,850 16,923 16,171 15,529 14,136 12,490 16,014 7.49%
-
NP to SH 17,850 16,923 16,171 15,529 14,136 12,490 16,014 7.49%
-
Tax Rate 3.93% 0.21% 4.76% 2.88% 3.24% 1.30% 4.21% -
Total Cost 15,012 12,306 13,967 13,747 12,573 14,353 14,713 1.34%
-
Net Worth 194,260 174,314 199,866 185,041 190,752 173,730 181,896 4.47%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 47,648 - 25,437 - 23,209 - 156 4419.61%
Div Payout % 266.94% - 157.30% - 164.19% - 0.98% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 194,260 174,314 199,866 185,041 190,752 173,730 181,896 4.47%
NOSH 366,529 363,154 363,393 362,827 72,529 71,493 71,331 197.47%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 54.32% 57.90% 53.66% 53.04% 52.93% 46.53% 52.12% -
ROE 9.19% 9.71% 8.09% 8.39% 7.41% 7.19% 8.80% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 8.97 8.05 8.29 8.07 36.83 37.55 43.08 -64.83%
EPS 4.87 4.66 4.45 4.28 19.49 17.47 22.45 -63.86%
DPS 13.00 0.00 7.00 0.00 32.00 0.00 0.22 1413.33%
NAPS 0.53 0.48 0.55 0.51 2.63 2.43 2.55 -64.87%
Adjusted Per Share Value based on latest NOSH - 362,827
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 7.10 6.31 6.51 6.32 5.77 5.80 6.64 4.56%
EPS 3.86 3.65 3.49 3.35 3.05 2.70 3.46 7.55%
DPS 10.29 0.00 5.49 0.00 5.01 0.00 0.03 4782.63%
NAPS 0.4195 0.3765 0.4316 0.3996 0.412 0.3752 0.3928 4.47%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.65 2.29 2.00 1.77 2.04 2.04 1.87 -
P/RPS 29.56 28.45 24.12 21.94 5.54 5.43 4.34 258.89%
P/EPS 54.41 49.14 44.94 41.36 10.47 11.68 8.33 249.02%
EY 1.84 2.03 2.23 2.42 9.55 8.56 12.01 -71.33%
DY 4.91 0.00 3.50 0.00 15.69 0.00 0.12 1084.73%
P/NAPS 5.00 4.77 3.64 3.47 0.78 0.84 0.73 260.23%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 28/02/05 25/11/04 23/08/04 25/05/04 26/02/04 17/11/03 -
Price 2.85 2.48 2.22 1.79 1.85 2.06 1.96 -
P/RPS 31.79 30.81 26.77 22.18 5.02 5.49 4.55 265.03%
P/EPS 58.52 53.22 49.89 41.82 9.49 11.79 8.73 255.10%
EY 1.71 1.88 2.00 2.39 10.54 8.48 11.45 -71.81%
DY 4.56 0.00 3.15 0.00 17.30 0.00 0.11 1095.08%
P/NAPS 5.38 5.17 4.04 3.51 0.70 0.85 0.77 265.04%

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