[UCHITEC] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 6.42%
YoY- 47.25%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 119,383 114,847 109,187 104,019 99,413 94,999 88,145 22.43%
PBT 56,972 55,096 51,720 47,449 44,677 40,813 38,200 30.56%
Tax -5,836 -5,656 -4,734 -4,012 -3,860 -3,750 -4,328 22.07%
NP 51,136 49,440 46,986 43,437 40,817 37,063 33,872 31.63%
-
NP to SH 51,136 49,440 46,986 43,437 40,817 37,063 33,872 31.63%
-
Tax Rate 10.24% 10.27% 9.15% 8.46% 8.64% 9.19% 11.33% -
Total Cost 68,247 65,407 62,201 60,582 58,596 57,936 54,273 16.51%
-
Net Worth 129,177 126,064 125,572 141,908 128,794 108,792 104,168 15.44%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 14,366 231 231 - - - - -
Div Payout % 28.09% 0.47% 0.49% - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 129,177 126,064 125,572 141,908 128,794 108,792 104,168 15.44%
NOSH 64,588 63,032 62,786 62,514 62,219 41,843 41,173 35.04%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 42.83% 43.05% 43.03% 41.76% 41.06% 39.01% 38.43% -
ROE 39.59% 39.22% 37.42% 30.61% 31.69% 34.07% 32.52% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 184.84 182.20 173.90 166.39 159.78 227.04 214.08 -9.33%
EPS 79.17 78.44 74.83 69.48 65.60 88.58 82.27 -2.53%
DPS 22.24 0.37 0.37 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.27 2.07 2.60 2.53 -14.51%
Adjusted Per Share Value based on latest NOSH - 62,514
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 25.78 24.80 23.58 22.46 21.47 20.52 19.04 22.41%
EPS 11.04 10.68 10.15 9.38 8.82 8.00 7.32 31.54%
DPS 3.10 0.05 0.05 0.00 0.00 0.00 0.00 -
NAPS 0.279 0.2723 0.2712 0.3065 0.2782 0.235 0.225 15.43%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.84 1.60 1.31 1.44 1.49 1.32 1.01 -
P/RPS 1.00 0.88 0.75 0.87 0.93 0.58 0.47 65.50%
P/EPS 2.32 2.04 1.75 2.07 2.27 1.49 1.23 52.71%
EY 43.03 49.02 57.13 48.25 44.03 67.10 81.45 -34.67%
DY 12.09 0.23 0.28 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.80 0.66 0.63 0.72 0.51 0.40 74.33%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 14/03/03 25/11/02 29/08/02 28/05/02 28/02/02 04/12/01 -
Price 1.95 1.86 1.47 1.46 1.45 1.67 1.31 -
P/RPS 1.05 1.02 0.85 0.88 0.91 0.74 0.61 43.67%
P/EPS 2.46 2.37 1.96 2.10 2.21 1.89 1.59 33.80%
EY 40.60 42.17 50.91 47.59 45.24 53.04 62.80 -25.25%
DY 11.41 0.20 0.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.93 0.74 0.64 0.70 0.64 0.52 52.63%

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