[UCHITEC] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 0.27%
YoY- 1.63%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 125,794 121,505 115,352 112,966 113,555 116,633 120,659 2.82%
PBT 71,182 68,509 64,537 60,232 59,969 60,364 60,983 10.87%
Tax -2,398 -2,036 -1,778 -1,906 -1,800 -1,324 -2,412 -0.38%
NP 68,784 66,473 62,759 58,326 58,169 59,040 58,571 11.32%
-
NP to SH 68,784 66,473 62,759 58,326 58,169 59,040 58,571 11.32%
-
Tax Rate 3.37% 2.97% 2.76% 3.16% 3.00% 2.19% 3.96% -
Total Cost 57,010 55,032 52,593 54,640 55,386 57,593 62,088 -5.53%
-
Net Worth 168,855 194,260 174,314 199,866 185,041 190,752 173,730 -1.88%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 73,086 73,086 48,646 48,646 23,366 23,366 299 3822.50%
Div Payout % 106.25% 109.95% 77.51% 83.41% 40.17% 39.58% 0.51% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 168,855 194,260 174,314 199,866 185,041 190,752 173,730 -1.88%
NOSH 367,078 366,529 363,154 363,393 362,827 72,529 71,493 197.91%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 54.68% 54.71% 54.41% 51.63% 51.23% 50.62% 48.54% -
ROE 40.74% 34.22% 36.00% 29.18% 31.44% 30.95% 33.71% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 34.27 33.15 31.76 31.09 31.30 160.81 168.77 -65.48%
EPS 18.74 18.14 17.28 16.05 16.03 81.40 81.92 -62.62%
DPS 20.00 20.00 13.40 13.39 6.44 32.22 0.42 1216.86%
NAPS 0.46 0.53 0.48 0.55 0.51 2.63 2.43 -67.06%
Adjusted Per Share Value based on latest NOSH - 363,393
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 27.17 26.25 24.92 24.40 24.53 25.19 26.06 2.82%
EPS 14.86 14.36 13.56 12.60 12.57 12.75 12.65 11.34%
DPS 15.79 15.79 10.51 10.51 5.05 5.05 0.06 4020.61%
NAPS 0.3648 0.4196 0.3766 0.4317 0.3997 0.4121 0.3753 -1.87%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.94 2.65 2.29 2.00 1.77 2.04 2.04 -
P/RPS 8.58 7.99 7.21 6.43 5.66 1.27 1.21 269.53%
P/EPS 15.69 14.61 13.25 12.46 11.04 2.51 2.49 241.53%
EY 6.37 6.84 7.55 8.03 9.06 39.90 40.16 -70.73%
DY 6.80 7.55 5.85 6.69 3.64 15.79 0.21 918.07%
P/NAPS 6.39 5.00 4.77 3.64 3.47 0.78 0.84 287.27%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 15/08/05 27/05/05 28/02/05 25/11/04 23/08/04 25/05/04 26/02/04 -
Price 3.04 2.85 2.48 2.22 1.79 1.85 2.06 -
P/RPS 8.87 8.60 7.81 7.14 5.72 1.15 1.22 275.75%
P/EPS 16.22 15.71 14.35 13.83 11.17 2.27 2.51 247.33%
EY 6.16 6.36 6.97 7.23 8.96 44.00 39.77 -71.19%
DY 6.58 7.02 5.40 6.03 3.60 17.41 0.20 928.93%
P/NAPS 6.61 5.38 5.17 4.04 3.51 0.70 0.85 293.00%

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