[UCHITEC] QoQ 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- 4.65%
YoY- 35.49%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
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 34,132 33,565 32,862 29,229 30,138 29,276 26,709 17.74%
PBT 19,299 18,662 18,581 16,959 16,980 15,989 14,609 20.37%
Tax -76 -822 -731 -36 -809 -460 -473 -70.41%
NP 19,223 17,840 17,850 16,923 16,171 15,529 14,136 22.71%
-
NP to SH 19,223 17,840 17,850 16,923 16,171 15,529 14,136 22.71%
-
Tax Rate 0.39% 4.40% 3.93% 0.21% 4.76% 2.88% 3.24% -
Total Cost 14,909 15,725 15,012 12,306 13,967 13,747 12,573 12.01%
-
Net Worth 191,127 168,855 194,260 174,314 199,866 185,041 190,752 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 47,781 - 47,648 - 25,437 - 23,209 61.76%
Div Payout % 248.57% - 266.94% - 157.30% - 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 191,127 168,855 194,260 174,314 199,866 185,041 190,752 0.13%
NOSH 367,552 367,078 366,529 363,154 363,393 362,827 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 56.32% 53.15% 54.32% 57.90% 53.66% 53.04% 52.93% -
ROE 10.06% 10.57% 9.19% 9.71% 8.09% 8.39% 7.41% -
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 9.29 9.14 8.97 8.05 8.29 8.07 36.83 -60.04%
EPS 5.23 4.86 4.87 4.66 4.45 4.28 19.49 -58.36%
DPS 13.00 0.00 13.00 0.00 7.00 0.00 32.00 -45.11%
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 7.37 7.25 7.10 6.31 6.51 6.32 5.77 17.70%
EPS 4.15 3.85 3.85 3.65 3.49 3.35 3.05 22.76%
DPS 10.32 0.00 10.29 0.00 5.49 0.00 5.01 61.82%
NAPS 0.4127 0.3646 0.4195 0.3764 0.4316 0.3996 0.4119 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 32.31 32.15 29.56 28.45 24.12 21.94 5.54 223.65%
P/EPS 57.36 60.49 54.41 49.14 44.94 41.36 10.47 210.45%
EY 1.74 1.65 1.84 2.03 2.23 2.42 9.55 -67.82%
DY 4.33 0.00 4.91 0.00 3.50 0.00 15.69 -57.57%
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 33.38 33.25 31.79 30.81 26.77 22.18 5.02 253.20%
P/EPS 59.27 62.55 58.52 53.22 49.89 41.82 9.49 238.76%
EY 1.69 1.60 1.71 1.88 2.00 2.39 10.54 -70.45%
DY 4.19 0.00 4.56 0.00 3.15 0.00 17.30 -61.11%
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