[UCHITEC] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 20.86%
YoY- 14.17%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 26,843 30,727 32,354 30,735 28,371 32,560 27,717 -2.10%
PBT 12,654 16,717 16,384 15,228 12,415 16,276 13,053 -2.04%
Tax -164 -703 16 -1,561 -1,107 -1,849 -1,319 -74.99%
NP 12,490 16,014 16,400 13,667 11,308 14,427 11,734 4.23%
-
NP to SH 12,490 16,014 16,400 13,667 11,308 14,427 11,734 4.23%
-
Tax Rate 1.30% 4.21% -0.10% 10.25% 8.92% 11.36% 10.10% -
Total Cost 14,353 14,713 15,954 17,068 17,063 18,133 15,983 -6.90%
-
Net Worth 173,730 181,896 165,682 163,409 144,974 125,572 141,908 14.39%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 156 - 142 - 156 - -
Div Payout % - 0.98% - 1.04% - 1.09% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 173,730 181,896 165,682 163,409 144,974 125,572 141,908 14.39%
NOSH 71,493 71,331 64,719 64,588 63,032 62,786 62,514 9.33%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 46.53% 52.12% 50.69% 44.47% 39.86% 44.31% 42.34% -
ROE 7.19% 8.80% 9.90% 8.36% 7.80% 11.49% 8.27% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 37.55 43.08 49.99 47.59 45.01 51.86 44.34 -10.46%
EPS 17.47 22.45 25.34 21.16 17.94 20.82 18.77 -4.65%
DPS 0.00 0.22 0.00 0.22 0.00 0.25 0.00 -
NAPS 2.43 2.55 2.56 2.53 2.30 2.00 2.27 4.63%
Adjusted Per Share Value based on latest NOSH - 64,588
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.80 6.64 6.99 6.64 6.13 7.03 5.99 -2.12%
EPS 2.70 3.46 3.54 2.95 2.44 3.12 2.53 4.41%
DPS 0.00 0.03 0.00 0.03 0.00 0.03 0.00 -
NAPS 0.3752 0.3928 0.3578 0.3529 0.3131 0.2712 0.3065 14.39%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.04 1.87 1.92 1.84 1.60 1.31 1.44 -
P/RPS 5.43 4.34 3.84 3.87 3.55 2.53 3.25 40.67%
P/EPS 11.68 8.33 7.58 8.70 8.92 5.70 7.67 32.26%
EY 8.56 12.01 13.20 11.50 11.21 17.54 13.03 -24.37%
DY 0.00 0.12 0.00 0.12 0.00 0.19 0.00 -
P/NAPS 0.84 0.73 0.75 0.73 0.70 0.66 0.63 21.07%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 17/11/03 28/08/03 28/05/03 14/03/03 25/11/02 29/08/02 -
Price 2.06 1.96 1.89 1.95 1.86 1.47 1.46 -
P/RPS 5.49 4.55 3.78 4.10 4.13 2.83 3.29 40.55%
P/EPS 11.79 8.73 7.46 9.22 10.37 6.40 7.78 31.83%
EY 8.48 11.45 13.41 10.85 9.65 15.63 12.86 -24.18%
DY 0.00 0.11 0.00 0.11 0.00 0.17 0.00 -
P/NAPS 0.85 0.77 0.74 0.77 0.81 0.74 0.64 20.76%

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